REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.23% first-year return on $109k initial cash invested.
Cash On Cash
-13.23%
Cap Rate
3.94%
Rent
$2,900
Cashflow
-$1,202
Financing
Purchase Price $519k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $109k
Downpayment 20% $104k
Closing costs 1% $5,190
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,900
Total Expenses $4,102
Mortgage P&I 95% $2,762
Property Taxes 14% $404
Home Insurance 6% $182
PManagement 10% $290
CapEx 5% $145
Vacancy 6% $174
Maintenance 5% $145
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections