REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $79,590 initial cash invested.
Cash On Cash
-11.58%
Cap Rate
4.34%
Rent
$2,420
Cashflow
-$768
Financing
Purchase Price $379k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $79,590
Downpayment 20% $75,800
Closing costs 1% $3,790
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,420
Total Expenses $3,188
Mortgage P&I 83% $2,017
Property Taxes 17% $409
Home Insurance 6% $133
PManagement 10% $242
CapEx 5% $121
Vacancy 6% $145
Maintenance 5% $121
Other 0% $0
Google Maps with the subject property comparables is loading...