REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.53% first-year return on $27,279 initial cash invested.
Cash On Cash
-0.53%
Cap Rate
6.7%
Rent
$1,040
Cashflow
-$12
Rent Confidence: High
Annual
$12,480
Median
$975
Avg
$1,013
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $27,279
Downpayment 20% $25,980
Closing costs 1% $1,299
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,040
Total Expenses $1,052
Mortgage P&I 66% $685
Property Taxes 5% $51
Home Insurance 4% $46
PManagement 10% $104
CapEx 5% $52
Vacancy 6% $62
Maintenance 5% $52
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections