REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.6% first-year return on $43,428 initial cash invested.
Cash On Cash
1.6%
Cap Rate
6.94%
Rent
$1,760
Cashflow
$58
Financing
Purchase Price $207k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $43,428
Downpayment 20% $41,360
Closing costs 1% $2,068
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,760
Total Expenses $1,702
Mortgage P&I 60% $1,050
Property Taxes 11% $194
Home Insurance 0% $0
PManagement 10% $176
CapEx 5% $88
Vacancy 6% $106
Maintenance 5% $88
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections