REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.54% first-year return on $34,440 initial cash invested.
Cash On Cash
-5.54%
Cap Rate
5.72%
Rent
$1,423
Cashflow
-$159
Rent Confidence: High
Annual
$17,076
Median
$1,400
Avg
$1,422
Samples
25
Financing
Purchase Price $164k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,440
Downpayment 20% $32,800
Closing costs 1% $1,640
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,423
Total Expenses $1,582
Mortgage P&I 61% $870
Property Taxes 20% $286
Home Insurance 4% $57
PManagement 10% $142
CapEx 5% $71
Vacancy 6% $85
Maintenance 5% $71
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections