REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $52,500 initial cash invested.
Cash On Cash
-7.91%
Cap Rate
4.9%
Rent
$1,580
Cashflow
-$346
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 $1,580
Total Expenses $1,926
Mortgage P&I 81% $1,287
Property Taxes 9% $140
Home Insurance 6% $88
PManagement 10% $158
CapEx 5% $79
Vacancy 6% $95
Maintenance 5% $79
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections