REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.58% first-year return on $52,290 initial cash invested.
Cash On Cash
-1.58%
Cap Rate
6.58%
Rent
$2,190
Cashflow
-$69
Financing
Purchase Price $249k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,290
Downpayment 20% $49,800
Closing costs 1% $2,490
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,190
Total Expenses $2,259
Mortgage P&I 61% $1,325
Property Taxes 13% $277
Home Insurance 4% $87
PManagement 10% $219
CapEx 5% $110
Vacancy 6% $131
Maintenance 5% $110
Other 0% $0
Google Maps with the subject property comparables is loading...