REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $51,450 initial cash invested.
Cash On Cash
-11.76%
Cap Rate
3.91%
Rent
$1,160
Cashflow
-$504
Rent Confidence: High
Annual
$13,920
Median
$1,195
Avg
$1,217
Samples
25
Financing
Purchase Price $245k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $51,450
Downpayment 20% $49,000
Closing costs 1% $2,450
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,160
Total Expenses $1,664
Mortgage P&I 107% $1,244
Property Taxes 3% $32
Home Insurance 7% $86
PManagement 10% $116
CapEx 5% $58
Vacancy 6% $70
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections