REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 30.17% first-year return on $14,679 initial cash invested.
Cash On Cash
30.17%
Cap Rate
13.65%
Rent
$1,220
Cashflow
$369
Financing
Purchase Price $69,900
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $14,679
Downpayment 20% $13,980
Closing costs 1% $699
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,220
Total Expenses $851
Mortgage P&I 30% $365
Property Taxes 12% $145
Home Insurance 2% $24
PManagement 10% $122
CapEx 5% $61
Vacancy 6% $73
Maintenance 5% $61
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections