REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.78% first-year return on $43,050 initial cash invested.
Cash On Cash
0.78%
Cap Rate
7.04%
Rent
$1,654
Cashflow
$28
Rent Confidence: High
Annual
$19,848
Median
$1,650
Avg
$1,681
Samples
25
Financing
Purchase Price $205k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,050
Downpayment 20% $41,000
Closing costs 1% $2,050
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,654
Total Expenses $1,626
Mortgage P&I 66% $1,091
Property Taxes 2% $33
Home Insurance 4% $72
PManagement 10% $165
CapEx 5% $83
Vacancy 6% $99
Maintenance 5% $83
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections