REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.98% first-year return on $36,750 initial cash invested.
Cash On Cash
-3.98%
Cap Rate
6.05%
Rent
$1,458
Cashflow
-$122
Rent Confidence: High
Annual
$17,496
Median
$1,480
Avg
$1,462
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment 20% $35,000
Closing costs 1% $1,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,458
Total Expenses $1,580
Mortgage P&I 64% $931
Property Taxes 14% $209
Home Insurance 4% $61
PManagement 10% $146
CapEx 5% $73
Vacancy 6% $87
Maintenance 5% $73
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections