REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $48,090 initial cash invested.
Cash On Cash
-12.93%
Cap Rate
4.07%
Rent
$1,500
Cashflow
-$518
Financing
Purchase Price $229k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,090
Downpayment 20% $45,800
Closing costs 1% $2,290
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,500
Total Expenses $2,018
Mortgage P&I 81% $1,219
Property Taxes 15% $231
Home Insurance 5% $80
HOA 7% $98
PManagement 10% $150
CapEx 5% $75
Vacancy 6% $90
Maintenance 5% $75
Other 0% $0
Google Maps with the subject property comparables is loading...