REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 9.87% first-year return on $20,790 initial cash invested.
Cash On Cash
9.87%
Cap Rate
8.78%
Rent
$1,000
Cashflow
$171
Rent Confidence: High
Annual
$12,000
Median
$975
Avg
$985
Samples
25
Financing
Purchase Price $99,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,790
Downpayment 20% $19,800
Closing costs 1% $990
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,000
Total Expenses $829
Mortgage P&I 50% $503
Property Taxes 3% $31
Home Insurance 4% $35
PManagement 10% $100
CapEx 5% $50
Vacancy 6% $60
Maintenance 5% $50
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections