REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $44,079 initial cash invested.
Cash On Cash
-6.53%
Cap Rate
5.33%
Rent
$1,600
Cashflow
-$240
Rent Confidence: High
Annual
$19,200
Median
$1,693
Avg
$1,597
Samples
25
Financing
Purchase Price $210k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $44,079
Downpayment 20% $41,980
Closing costs 1% $2,099
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,600
Total Expenses $1,840
Mortgage P&I 68% $1,093
Property Taxes 16% $257
Home Insurance 5% $74
PManagement 10% $160
CapEx 5% $80
Vacancy 6% $96
Maintenance 5% $80
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections