REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.24% first-year return on $95,550 initial cash invested.
Cash On Cash
-14.24%
Cap Rate
3.62%
Rent
$2,200
Cashflow
-$1,134
Financing
Purchase Price $455k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $95,550
Downpayment 20% $91,000
Closing costs 1% $4,550
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,200
Total Expenses $3,334
Mortgage P&I 109% $2,398
Property Taxes 9% $205
Home Insurance 7% $159
PManagement 10% $220
CapEx 5% $110
Vacancy 6% $132
Maintenance 5% $110
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections