REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.91% first-year return on $36,750 initial cash invested.
Cash On Cash
-2.91%
Cap Rate
6.21%
Rent
$1,280
Cashflow
-$89
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment 20% $35,000
Closing costs 1% $1,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,280
Total Expenses $1,369
Mortgage P&I 73% $931
Property Taxes 3% $44
Home Insurance 5% $61
PManagement 10% $128
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...