REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.23% first-year return on $24,129 initial cash invested.
Cash On Cash
-3.23%
Cap Rate
6.27%
Rent
$1,089
Cashflow
-$65
Rent Confidence: High
Annual
$13,068
Median
$1,100
Avg
$1,089
Samples
25
Financing
Purchase Price $115k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $24,129
Downpayment 20% $22,980
Closing costs 1% $1,149
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,089
Total Expenses $1,154
Mortgage P&I 56% $611
Property Taxes 20% $221
Home Insurance 4% $40
PManagement 10% $109
CapEx 5% $54
Vacancy 6% $65
Maintenance 5% $54
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections