REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.38% first-year return on $52,500 initial cash invested.
Cash On Cash
-2.38%
Cap Rate
6.33%
Rent
$1,850
Cashflow
-$104
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
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 $1,850
Total Expenses $1,954
Mortgage P&I 72% $1,331
Property Taxes 3% $55
Home Insurance 5% $88
PManagement 10% $185
CapEx 5% $92
Vacancy 6% $111
Maintenance 5% $92
Other 0% $0
Google Maps with the subject property comparables is loading...