REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $47,775 initial cash invested.
Cash On Cash
-3.27%
Cap Rate
6.19%
Rent
$1,840
Cashflow
-$130
Financing
Purchase Price $228k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,775
Downpayment 20% $45,500
Closing costs 1% $2,275
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,840
Total Expenses $1,970
Mortgage P&I 66% $1,211
Property Taxes 10% $188
Home Insurance 4% $80
HOA 1% $13
PManagement 10% $184
CapEx 5% $92
Vacancy 6% $110
Maintenance 5% $92
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections