REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 7.65% first-year return on $44,100 initial cash invested.
Cash On Cash
7.65%
Cap Rate
8.58%
Rent
$2,031
Cashflow
$281
Rent Confidence: High
Annual
$24,372
Median
$1,925
Avg
$2,031
Samples
25
Financing
Purchase Price $210k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $44,100
Downpayment 20% $42,000
Closing costs 1% $2,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,031
Total Expenses $1,750
Mortgage P&I 55% $1,118
Property Taxes 1% $29
Home Insurance 4% $74
PManagement 10% $203
CapEx 5% $102
Vacancy 6% $122
Maintenance 5% $102
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections