REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $105k initial cash invested.
Cash On Cash
-14.03%
Cap Rate
3.78%
Rent
$2,780
Cashflow
-$1,227
Financing
Purchase Price $500k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $105k
Downpayment 20% $99,980
Closing costs 1% $4,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,780
Total Expenses $4,007
Mortgage P&I 96% $2,661
Property Taxes 16% $448
Home Insurance 6% $175
PManagement 10% $278
CapEx 5% $139
Vacancy 6% $167
Maintenance 5% $139
Other 0% $0
Google Maps with the subject property comparables is loading...