REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $131k initial cash invested.
Cash On Cash
-14.18%
Cap Rate
3.73%
Rent
$3,330
Cashflow
-$1,551
Financing
Purchase Price $625k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $131k
Downpayment 20% $125k
Closing costs 1% $6,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $3,330
Total Expenses $4,881
Mortgage P&I 100% $3,327
Property Taxes 14% $470
Home Insurance 7% $219
PManagement 10% $333
CapEx 5% $166
Vacancy 6% $200
Maintenance 5% $166
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections