REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.31% first-year return on $52,500 initial cash invested.
Cash On Cash
-3.31%
Cap Rate
5.96%
Rent
$1,870
Cashflow
-$145
Rent Confidence: High
Annual
$22,440
Median
$1,875
Avg
$1,872
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment 20% $50,000
Closing costs 1% $2,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,870
Total Expenses $2,015
Mortgage P&I 69% $1,292
Property Taxes 8% $148
Home Insurance 5% $88
PManagement 10% $187
CapEx 5% $94
Vacancy 6% $112
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections