REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $53,550 initial cash invested.
Cash On Cash
-4.57%
Cap Rate
5.64%
Rent
$1,810
Cashflow
-$204
Financing
Purchase Price $255k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $53,550
Downpayment 20% $51,000
Closing costs 1% $2,550
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,810
Total Expenses $2,014
Mortgage P&I 73% $1,313
Property Taxes 8% $142
Home Insurance 5% $89
PManagement 10% $181
CapEx 5% $90
Vacancy 6% $109
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections