REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $87,570 initial cash invested.
Cash On Cash
-12.33%
Cap Rate
4.12%
Rent
$2,230
Cashflow
-$900
Financing
Purchase Price $417k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $87,570
Downpayment 20% $83,400
Closing costs 1% $4,170
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,230
Total Expenses $3,130
Mortgage P&I 100% $2,219
Property Taxes 8% $184
Home Insurance 7% $146
PManagement 10% $223
CapEx 5% $112
Vacancy 6% $134
Maintenance 5% $112
Other 0% $0
Google Maps with the subject property comparables is loading...