REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.82% first-year return on $53,550 initial cash invested.
Cash On Cash
-2.82%
Cap Rate
5.92%
Rent
$1,710
Cashflow
-$126
Rent Confidence: High
Annual
$20,520
Median
$1,725
Avg
$1,747
Samples
25
Financing
Purchase Price $255k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $53,550
Downpayment 20% $51,000
Closing costs 1% $2,550
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,710
Total Expenses $1,836
Mortgage P&I 76% $1,298
Property Taxes 0% $3
Home Insurance 5% $89
PManagement 10% $171
CapEx 5% $86
Vacancy 6% $103
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections