REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -37.2% first-year return on $63,000 initial cash invested.
Cash On Cash
-37.2%
Cap Rate
-1.42%
Rent
$0
Cashflow
-$1,953
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment $60,000
Closing costs $3,000
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $1,953
Mortgage P&I $1,597
Property Taxes $212
Home Insurance $105
HOA $39
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...