REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $31,500 initial cash invested.
Cash On Cash
-2.55%
Cap Rate
6.1%
Rent
$1,298
Cashflow
-$67
Rent Confidence: High
Annual
$15,576
Median
$1,250
Avg
$1,298
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,298
Total Expenses $1,365
Mortgage P&I 59% $764
Property Taxes 16% $211
Home Insurance 4% $52
PManagement 10% $130
CapEx 5% $65
Vacancy 6% $78
Maintenance 5% $65
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections