REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $67,620 initial cash invested.
Cash On Cash
-11.64%
Cap Rate
4.26%
Rent
$1,680
Cashflow
-$656
Financing
Purchase Price $322k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $67,620
Downpayment 20% $64,400
Closing costs 1% $3,220
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,680
Total Expenses $2,336
Mortgage P&I 102% $1,714
Property Taxes 4% $72
Home Insurance 7% $113
PManagement 10% $168
CapEx 5% $84
Vacancy 6% $101
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections