REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.02% first-year return on $54,390 initial cash invested.
Cash On Cash
-3.02%
Cap Rate
6.21%
Rent
$1,985
Cashflow
-$137
Rent Confidence: High
Annual
$23,820
Median
$1,950
Avg
$1,984
Samples
25
Financing
Purchase Price $259k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,390
Downpayment 20% $51,800
Closing costs 1% $2,590
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,985
Total Expenses $2,122
Mortgage P&I 69% $1,379
Property Taxes 7% $137
Home Insurance 5% $91
PManagement 10% $198
CapEx 5% $99
Vacancy 6% $119
Maintenance 5% $99
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections