REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $31,500 initial cash invested.
Cash On Cash
-6.06%
Cap Rate
5.54%
Rent
$1,063
Cashflow
-$159
Rent Confidence: High
Annual
$12,756
Median
$1,050
Avg
$1,034
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
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 $1,063
Total Expenses $1,222
Mortgage P&I 75% $798
Property Taxes 9% $96
Home Insurance 5% $52
PManagement 10% $106
CapEx 5% $53
Vacancy 6% $64
Maintenance 5% $53
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections