2020 BMW X6 Lease Deals and Prices — Car Forums at Edmunds.com

What do you guys think about this offer? This vehicle hasn’t hit showroom floors yet, so I think discounts are a bit tougher to come by:

X6 M50i 36/12K lease in Albany, NY
MF/RV: 0.00128 / 57%

MSRP: $89,145
Selling Price: $84,250
Cash Cap Reduction: $5,721 (What is this???)

Down Payment: $10,000
Rebate (loyalty and lease cash): $2,250
Adjusted Cap Cost: $77,203
Tax (paid up front in NY): $3,220

Waste Tire Fee: $10
License: $60
Inspection: $10
Documentation Fee: $75

Drive Off: $12,500
Monthly Payment: $896

This seems high to me. Using the Leasehackr calculator I get $12,365 drive off and $831/month.

Any thoughts? Thank you in advance!