REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.19% first-year return on $25,200 initial cash invested.
Cash On Cash
5.19%
Cap Rate
8.12%
Rent
$1,281
Cashflow
$109
Rent Confidence: High
Annual
$15,372
Median
$1,150
Avg
$1,209
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment 20% $24,000
Closing costs 1% $1,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,281
Total Expenses $1,172
Mortgage P&I 50% $639
Property Taxes 12% $158
Home Insurance 3% $42
PManagement 10% $128
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections