REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.14% first-year return on $52,500 initial cash invested.
Cash On Cash
-1.14%
Cap Rate
6.27%
Rent
$1,860
Cashflow
-$50
Rent Confidence: High
Annual
$22,320
Median
$1,800
Avg
$1,860
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment 20% $50,000
Closing costs 1% $2,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,860
Total Expenses $1,910
Mortgage P&I 68% $1,264
Property Taxes 4% $74
Home Insurance 5% $88
PManagement 10% $186
CapEx 5% $93
Vacancy 6% $112
Maintenance 5% $93
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections