REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $52,479 initial cash invested.
Cash On Cash
-11.07%
Cap Rate
4.43%
Rent
$1,530
Cashflow
-$484
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment 20% $49,980
Closing costs 1% $2,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,530
Total Expenses $2,014
Mortgage P&I 87% $1,330
Property Taxes 13% $199
Home Insurance 6% $88
PManagement 10% $153
CapEx 5% $76
Vacancy 6% $92
Maintenance 5% $76
Other 0% $0
Google Maps with the subject property comparables is loading...