REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.34% first-year return on $48,300 initial cash invested.
Cash On Cash
-2.34%
Cap Rate
6.36%
Rent
$1,780
Cashflow
-$94
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment 20% $46,000
Closing costs 1% $2,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,780
Total Expenses $1,874
Mortgage P&I 69% $1,224
Property Taxes 6% $107
Home Insurance 4% $80
PManagement 10% $178
CapEx 5% $89
Vacancy 6% $107
Maintenance 5% $89
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections