REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.29% first-year return on $35,700 initial cash invested.
Cash On Cash
-3.29%
Cap Rate
6.13%
Rent
$1,240
Cashflow
-$98
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,700
Downpayment 20% $34,000
Closing costs 1% $1,700
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,240
Total Expenses $1,338
Mortgage P&I 73% $905
Property Taxes 4% $51
Home Insurance 5% $60
PManagement 10% $124
CapEx 5% $62
Vacancy 6% $74
Maintenance 5% $62
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections