REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $58,800 initial cash invested.
Cash On Cash
-10.92%
Cap Rate
4.45%
Rent
$1,690
Cashflow
-$535
Financing
Purchase Price $280k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $58,800
Downpayment 20% $56,000
Closing costs 1% $2,800
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,690
Total Expenses $2,225
Mortgage P&I 88% $1,490
Property Taxes 12% $199
Home Insurance 6% $98
PManagement 10% $169
CapEx 5% $84
Vacancy 6% $101
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections