REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.06% first-year return on $29,379 initial cash invested.
Cash On Cash
-5.06%
Cap Rate
5.88%
Rent
$1,280
Cashflow
-$124
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,379
Downpayment 20% $27,980
Closing costs 1% $1,399
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,280
Total Expenses $1,404
Mortgage P&I 58% $745
Property Taxes 22% $277
Home Insurance 4% $49
PManagement 10% $128
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...