REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -34.3% first-year return on $85,050 initial cash invested.
Cash On Cash
-34.3%
Cap Rate
-0.81%
Rent
$0
Cashflow
-$2,431
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $405k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $85,050
Downpayment $81,000
Closing costs $4,050
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $2,431
Mortgage P&I $2,156
Property Taxes $79
Home Insurance $142
HOA $54
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...