REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.86% first-year return on $45,843 initial cash invested.
Cash On Cash
-6.86%
Cap Rate
5.35%
Rent
$1,470
Cashflow
-$262
Financing
Purchase Price $218k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,843
Downpayment 20% $43,660
Closing costs 1% $2,183
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,470
Total Expenses $1,732
Mortgage P&I 79% $1,162
Property Taxes 13% $187
Home Insurance 0% $0
PManagement 10% $147
CapEx 5% $74
Vacancy 6% $88
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections