REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.37% first-year return on $83,979 initial cash invested.
Cash On Cash
-12.37%
Cap Rate
3.78%
Rent
$2,000
Cashflow
-$866
Rent Confidence: High
Annual
$24,000
Median
$1,995
Avg
$2,001
Samples
25
Financing
Purchase Price $400k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $83,979
Downpayment 20% $79,980
Closing costs 1% $3,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,000
Total Expenses $2,866
Mortgage P&I 101% $2,026
Property Taxes 9% $180
Home Insurance 7% $140
PManagement 10% $200
CapEx 5% $100
Vacancy 6% $120
Maintenance 5% $100
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections