REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $34,230 initial cash invested.
Cash On Cash
-4.59%
Cap Rate
5.99%
Rent
$1,530
Cashflow
-$131
Rent Confidence: High
Annual
$18,360
Median
$1,550
Avg
$1,530
Samples
25
Financing
Purchase Price $163k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,230
Downpayment 20% $32,600
Closing costs 1% $1,630
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,530
Total Expenses $1,661
Mortgage P&I 57% $868
Property Taxes 13% $197
Home Insurance 4% $57
HOA 9% $142
PManagement 10% $153
CapEx 5% $76
Vacancy 6% $92
Maintenance 5% $76
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections