REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 12.87% first-year return on $73,500 initial cash invested.
Cash On Cash
12.87%
Cap Rate
9.43%
Rent
$3,720
Cashflow
$788
Rent Confidence: High
Annual
$44,640
Median
$3,550
Avg
$3,635
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $73,500
Downpayment 20% $70,000
Closing costs 1% $3,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $3,720
Total Expenses $2,932
Mortgage P&I 48% $1,777
Property Taxes 3% $100
Home Insurance 2% $88
PManagement 10% $372
CapEx 5% $186
Vacancy 6% $223
Maintenance 5% $186
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections