REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $50,379 initial cash invested.
Cash On Cash
-11.79%
Cap Rate
4.04%
Rent
$1,290
Cashflow
-$495
Rent Confidence: High
Annual
$15,480
Median
$1,250
Avg
$1,292
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $50,379
Downpayment 20% $47,980
Closing costs 1% $2,399
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,290
Total Expenses $1,785
Mortgage P&I 96% $1,239
Property Taxes 10% $128
Home Insurance 7% $84
PManagement 10% $129
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections