REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $63,000 initial cash invested.
Cash On Cash
-15.96%
Cap Rate
3.28%
Rent
$1,212
Cashflow
-$838
Rent Confidence: High
Annual
$14,544
Median
$1,200
Avg
$1,211
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment 20% $60,000
Closing costs 1% $3,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,212
Total Expenses $2,050
Mortgage P&I 132% $1,597
Property Taxes 3% $32
Home Insurance 9% $105
PManagement 10% $121
CapEx 5% $61
Vacancy 6% $73
Maintenance 5% $61
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections