REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.17% first-year return on $39,900 initial cash invested.
Cash On Cash
-1.17%
Cap Rate
6.39%
Rent
$1,790
Cashflow
-$39
Rent Confidence: High
Annual
$21,480
Median
$1,699
Avg
$1,841
Samples
25
Financing
Purchase Price $190k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $39,900
Downpayment 20% $38,000
Closing costs 1% $1,900
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,790
Total Expenses $1,829
Mortgage P&I 54% $961
Property Taxes 19% $336
Home Insurance 4% $66
PManagement 10% $179
CapEx 5% $90
Vacancy 6% $107
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections