REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.4% first-year return on $56,679 initial cash invested.
Cash On Cash
-4.4%
Cap Rate
5.58%
Rent
$1,800
Cashflow
-$208
Rent Confidence: High
Annual
$21,600
Median
$1,795
Avg
$1,802
Samples
25
Financing
Purchase Price $270k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $56,679
Downpayment 20% $53,980
Closing costs 1% $2,699
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,800
Total Expenses $2,008
Mortgage P&I 76% $1,374
Property Taxes 4% $72
Home Insurance 5% $94
PManagement 10% $180
CapEx 5% $90
Vacancy 6% $108
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections