REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.82% first-year return on $48,447 initial cash invested.
Cash On Cash
-2.82%
Cap Rate
6.26%
Rent
$1,790
Cashflow
-$114
Financing
Purchase Price $231k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,447
Downpayment 20% $46,140
Closing costs 1% $2,307
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,790
Total Expenses $1,904
Mortgage P&I 69% $1,228
Property Taxes 7% $129
Home Insurance 5% $81
PManagement 10% $179
CapEx 5% $90
Vacancy 6% $107
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...