REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.43% first-year return on $95,550 initial cash invested.
Cash On Cash
-14.43%
Cap Rate
3.58%
Rent
$2,180
Cashflow
-$1,149
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 $2,180
Total Expenses $3,329
Mortgage P&I 110% $2,398
Property Taxes 9% $205
Home Insurance 7% $159
PManagement 10% $218
CapEx 5% $109
Vacancy 6% $131
Maintenance 5% $109
Other 0% $0
Google Maps with the subject property comparables is loading...