REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $86,100 initial cash invested.
Cash On Cash
-13.6%
Cap Rate
3.5%
Rent
$1,920
Cashflow
-$976
Rent Confidence: High
Annual
$23,040
Median
$1,901
Avg
$1,939
Samples
25
Financing
Purchase Price $410k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $86,100
Downpayment 20% $82,000
Closing costs 1% $4,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,920
Total Expenses $2,896
Mortgage P&I 108% $2,077
Property Taxes 7% $134
Home Insurance 8% $144
HOA 2% $42
PManagement 10% $192
CapEx 5% $96
Vacancy 6% $115
Maintenance 5% $96
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections