REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -26.9% first-year return on $263k initial cash invested.
Cash On Cash
-26.9%
Cap Rate
0.87%
Rent
$2,820
Cashflow
-$5,884
Financing
Purchase Price $1250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $263k
Downpayment 20% $250k
Closing costs 1% $12,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,820
Total Expenses $8,704
Mortgage P&I 236% $6,653
Property Taxes 31% $880
Home Insurance 16% $438
PManagement 10% $282
CapEx 5% $141
Vacancy 6% $169
Maintenance 5% $141
Other 0% $0
Google Maps with the subject property comparables is loading...