REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.46% first-year return on $47,292 initial cash invested.
Cash On Cash
-7.46%
Cap Rate
5.21%
Rent
$1,460
Cashflow
-$294
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,292
Downpayment 20% $45,040
Closing costs 1% $2,252
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,460
Total Expenses $1,754
Mortgage P&I 82% $1,199
Property Taxes 12% $175
Home Insurance 0% $0
PManagement 10% $146
CapEx 5% $73
Vacancy 6% $88
Maintenance 5% $73
Other 0% $0
Google Maps with the subject property comparables is loading...