REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $47,250 initial cash invested.
Cash On Cash
-3.12%
Cap Rate
6.1%
Rent
$1,890
Cashflow
-$123
Rent Confidence: High
Annual
$22,680
Median
$1,900
Avg
$1,911
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $47,250
Downpayment 20% $45,000
Closing costs 1% $2,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,890
Total Expenses $2,013
Mortgage P&I 62% $1,172
Property Taxes 14% $272
Home Insurance 4% $79
PManagement 10% $189
CapEx 5% $94
Vacancy 6% $113
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections
Property Appreciation, yr
3%
Rent Growth, yr
3%
Expense Increase, yr
3%