REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.38% first-year return on $57,729 initial cash invested.
Cash On Cash
-7.38%
Cap Rate
5.03%
Rent
$1,736
Cashflow
-$355
Rent Confidence: High
Annual
$20,832
Median
$1,700
Avg
$1,734
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $57,729
Downpayment 20% $54,980
Closing costs 1% $2,749
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,736
Total Expenses $2,091
Mortgage P&I 82% $1,420
Property Taxes 5% $79
Home Insurance 6% $96
HOA 3% $44
PManagement 10% $174
CapEx 5% $87
Vacancy 6% $104
Maintenance 5% $87
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections