REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $34,587 initial cash invested.
Cash On Cash
-6.04%
Cap Rate
5.75%
Rent
$1,720
Cashflow
-$174
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,587
Downpayment 20% $32,940
Closing costs 1% $1,647
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,720
Total Expenses $1,894
Mortgage P&I 51% $877
Property Taxes 3% $45
Home Insurance 3% $58
HOA 27% $467
PManagement 10% $172
CapEx 5% $86
Vacancy 6% $103
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...