REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 67.68% first-year return on $24,150 initial cash invested.
Cash On Cash
67.68%
Cap Rate
22.04%
Rent
$2,770
Cashflow
$1,362
Financing
Purchase Price $115k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $24,150
Downpayment 20% $23,000
Closing costs 1% $1,150
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,770
Total Expenses $1,408
Mortgage P&I 22% $612
Property Taxes 1% $37
Home Insurance 1% $40
PManagement 10% $277
CapEx 5% $138
Vacancy 6% $166
Maintenance 5% $138
Other 0% $0
Google Maps with the subject property comparables is loading...