REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.57% first-year return on $41,990 initial cash invested.
Cash On Cash
-3.57%
Cap Rate
5.79%
Rent
$1,470
Cashflow
-$125
Rent Confidence: High
Annual
$17,640
Median
$1,495
Avg
$1,477
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $41,990
Downpayment 20% $39,990
Closing costs 1% $2,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,470
Total Expenses $1,595
Mortgage P&I 69% $1,015
Property Taxes 9% $127
Home Insurance 5% $70
PManagement 10% $147
CapEx 5% $74
Vacancy 6% $88
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections