REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.08% first-year return on $57,750 initial cash invested.
Cash On Cash
-11.08%
Cap Rate
4.43%
Rent
$1,700
Cashflow
-$533
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment 20% $55,000
Closing costs 1% $2,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,700
Total Expenses $2,233
Mortgage P&I 86% $1,464
Property Taxes 11% $191
Home Insurance 6% $96
HOA 2% $40
PManagement 10% $170
CapEx 5% $85
Vacancy 6% $102
Maintenance 5% $85
Other 0% $0
Google Maps with the subject property comparables is loading...