REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $55,650 initial cash invested.
Cash On Cash
-6.27%
Cap Rate
5.65%
Rent
$2,570
Cashflow
-$291
Financing
Purchase Price $265k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $55,650
Downpayment 20% $53,000
Closing costs 1% $2,650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,570
Total Expenses $2,861
Mortgage P&I 55% $1,410
Property Taxes 27% $691
Home Insurance 4% $93
PManagement 10% $257
CapEx 5% $128
Vacancy 6% $154
Maintenance 5% $128
Other 0% $0
Google Maps with the subject property comparables is loading...