REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 23.41% first-year return on $26,250 initial cash invested.
Cash On Cash
23.41%
Cap Rate
11.86%
Rent
$1,770
Cashflow
$512
Rent Confidence: High
Annual
$21,240
Median
$1,795
Avg
$1,775
Samples
25
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $26,250
Downpayment 20% $25,000
Closing costs 1% $1,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,770
Total Expenses $1,258
Mortgage P&I 36% $635
Property Taxes 7% $120
Home Insurance 2% $44
PManagement 10% $177
CapEx 5% $88
Vacancy 6% $106
Maintenance 5% $88
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections