REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 29.19% first-year return on $20,475 initial cash invested.
Cash On Cash
29.19%
Cap Rate
13.1%
Rent
$1,420
Cashflow
$498
Rent Confidence: High
Annual
$17,040
Median
$1,350
Avg
$1,423
Samples
25
Financing
Purchase Price $97,500
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,475
Downpayment 20% $19,500
Closing costs 1% $975
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,420
Total Expenses $922
Mortgage P&I 35% $495
Property Taxes 2% $24
Home Insurance 2% $34
PManagement 10% $142
CapEx 5% $71
Vacancy 6% $85
Maintenance 5% $71
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections