REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $64,197 initial cash invested.
Cash On Cash
-11.4%
Cap Rate
4.32%
Rent
$1,670
Cashflow
-$610
Financing
Purchase Price $306k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $64,197
Downpayment 20% $61,140
Closing costs 1% $3,057
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,670
Total Expenses $2,280
Mortgage P&I 97% $1,627
Property Taxes 7% $111
Home Insurance 6% $107
PManagement 10% $167
CapEx 5% $84
Vacancy 6% $100
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...