REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 37.24% first-year return on $12,600 initial cash invested.
Cash On Cash
37.24%
Cap Rate
15.06%
Rent
$1,140
Cashflow
$391
Rent Confidence: High
Annual
$13,680
Median
$1,150
Avg
$1,142
Samples
25
Financing
Purchase Price $60,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $12,600
Downpayment 20% $12,000
Closing costs 1% $600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,140
Total Expenses $749
Mortgage P&I 27% $305
Property Taxes 11% $127
Home Insurance 2% $21
PManagement 10% $114
CapEx 5% $57
Vacancy 6% $68
Maintenance 5% $57
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections