REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $46,200 initial cash invested.
Cash On Cash
-7.4%
Cap Rate
5.2%
Rent
$1,340
Cashflow
-$285
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment 20% $44,000
Closing costs 1% $2,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,340
Total Expenses $1,625
Mortgage P&I 87% $1,171
Property Taxes 2% $29
Home Insurance 6% $77
PManagement 10% $134
CapEx 5% $67
Vacancy 6% $80
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...