REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.72% first-year return on $52,080 initial cash invested.
Cash On Cash
-7.72%
Cap Rate
4.87%
Rent
$1,640
Cashflow
-$335
Rent Confidence: High
Annual
$19,680
Median
$1,545
Avg
$1,673
Samples
25
Financing
Purchase Price $248k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $52,080
Downpayment 20% $49,600
Closing costs 1% $2,480
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,640
Total Expenses $1,975
Mortgage P&I 77% $1,259
Property Taxes 2% $38
Home Insurance 5% $87
HOA 10% $165
PManagement 10% $164
CapEx 5% $82
Vacancy 6% $98
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections