REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $48,279 initial cash invested.
Cash On Cash
-12.38%
Cap Rate
4.19%
Rent
$1,520
Cashflow
-$498
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,279
Downpayment 20% $45,980
Closing costs 1% $2,299
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,520
Total Expenses $2,018
Mortgage P&I 81% $1,224
Property Taxes 15% $224
Home Insurance 5% $80
HOA 6% $95
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