REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $78,120 initial cash invested.
Cash On Cash
-16.42%
Cap Rate
3.22%
Rent
$1,740
Cashflow
-$1,069
Financing
Purchase Price $372k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $78,120
Downpayment 20% $74,400
Closing costs 1% $3,720
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,740
Total Expenses $2,809
Mortgage P&I 114% $1,980
Property Taxes 14% $247
Home Insurance 7% $130
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