REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $49,350 initial cash invested.
Cash On Cash
-7.51%
Cap Rate
5.2%
Rent
$1,540
Cashflow
-$309
Financing
Purchase Price $235k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,350
Downpayment 20% $47,000
Closing costs 1% $2,350
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,540
Total Expenses $1,849
Mortgage P&I 81% $1,251
Property Taxes 8% $116
Home Insurance 5% $82
PManagement 10% $154
CapEx 5% $77
Vacancy 6% $92
Maintenance 5% $77
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections