REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 34.13% first-year return on $31,290 initial cash invested.
Cash On Cash
34.13%
Cap Rate
14.35%
Rent
$2,430
Cashflow
$890
Rent Confidence: High
Annual
$29,160
Median
$2,300
Avg
$2,423
Samples
25
Financing
Purchase Price $149k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $31,290
Downpayment 20% $29,800
Closing costs 1% $1,490
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,430
Total Expenses $1,540
Mortgage P&I 32% $770
Property Taxes 4% $85
Home Insurance 2% $52
PManagement 10% $243
CapEx 5% $122
Vacancy 6% $146
Maintenance 5% $122
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections