REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $76,648 initial cash invested.
Cash On Cash
-14.47%
Cap Rate
3.63%
Rent
$1,690
Cashflow
-$924
Financing
Purchase Price $365k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $76,648
Downpayment 20% $72,998
Closing costs 1% $3,650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,690
Total Expenses $2,614
Mortgage P&I 115% $1,943
Property Taxes 6% $105
Home Insurance 8% $128
PManagement 10% $169
CapEx 5% $84
Vacancy 6% $101
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...