REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 96.21% first-year return on $10,290 initial cash invested.
Cash On Cash
96.21%
Cap Rate
28.33%
Rent
$1,520
Cashflow
$825
Financing
Purchase Price $49,000
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $10,290
Downpayment 20% $9,800
Closing costs 1% $490
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,520
Total Expenses $695
Mortgage P&I 17% $256
Property Taxes 2% $27
Home Insurance 1% $17
PManagement 10% $152
CapEx 5% $76
Vacancy 6% $91
Maintenance 5% $76
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections