REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.28% first-year return on $35,679 initial cash invested.
Cash On Cash
-1.28%
Cap Rate
6.43%
Rent
$1,369
Cashflow
-$38
Rent Confidence: High
Annual
$16,428
Median
$1,350
Avg
$1,370
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $35,679
Downpayment $33,980
Closing costs $1,699
Rehab $0
Furnishing $0
Cashflow
Total Income $1,369
Total Expenses $1,407
Mortgage P&I $880
Property Taxes $112
Home Insurance $60
PManagement 10% $137
CapEx 5% $68
Vacancy 6% $82
Maintenance 5% $68
Other 0% $0
Google Maps with the subject property comparables is loading...