REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $46,200 initial cash invested.
Cash On Cash
-5.4%
Cap Rate
5.46%
Rent
$1,520
Cashflow
-$208
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment 20% $44,000
Closing costs 1% $2,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,520
Total Expenses $1,728
Mortgage P&I 75% $1,133
Property Taxes 8% $123
Home Insurance 5% $77
PManagement 10% $152
CapEx 5% $76
Vacancy 6% $91
Maintenance 5% $76
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections