REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 40.61% first-year return on $31,500 initial cash invested.
Cash On Cash
40.61%
Cap Rate
15.86%
Rent
$2,830
Cashflow
$1,066
Rent Confidence: High
Annual
$33,960
Median
$2,900
Avg
$2,823
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,830
Total Expenses $1,764
Mortgage P&I 27% $775
Property Taxes 7% $200
Home Insurance 2% $52
PManagement 10% $283
CapEx 5% $142
Vacancy 6% $170
Maintenance 5% $142
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections