REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $73,500 initial cash invested.
Cash On Cash
-20.41%
Cap Rate
2.32%
Rent
$1,292
Cashflow
-$1,250
Rent Confidence: High
Annual
$15,504
Median
$1,295
Avg
$1,292
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,500
Downpayment 20% $70,000
Closing costs 1% $3,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,292
Total Expenses $2,542
Mortgage P&I 144% $1,863
Property Taxes 17% $220
Home Insurance 9% $122
PManagement 10% $129
CapEx 5% $65
Vacancy 6% $78
Maintenance 5% $65
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections