REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.68% first-year return on $86,100 initial cash invested.
Cash On Cash
-12.68%
Cap Rate
4.03%
Rent
$2,130
Cashflow
-$910
Financing
Purchase Price $410k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $86,100
Downpayment 20% $82,000
Closing costs 1% $4,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,130
Total Expenses $3,040
Mortgage P&I 102% $2,182
Property Taxes 8% $161
Home Insurance 7% $144
PManagement 10% $213
CapEx 5% $106
Vacancy 6% $128
Maintenance 5% $106
Other 0% $0
Google Maps with the subject property comparables is loading...