REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.77% first-year return on $40,950 initial cash invested.
Cash On Cash
-5.77%
Cap Rate
5.38%
Rent
$1,290
Cashflow
-$197
Financing
Purchase Price $195k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $40,950
Downpayment 20% $39,000
Closing costs 1% $1,950
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,290
Total Expenses $1,487
Mortgage P&I 78% $1,008
Property Taxes 6% $77
Home Insurance 5% $68
PManagement 10% $129
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections