REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 2.34% first-year return on $24,150 initial cash invested.
Cash On Cash
2.34%
Cap Rate
7.66%
Rent
$1,122
Cashflow
$47
Rent Confidence: High
Annual
$13,464
Median
$1,250
Avg
$1,138
Samples
25
Financing
Purchase Price $115k
Downpayment 20.0%
Interest Rate 7.3%
Mortgage Duration 30yr.
Cash To Invest
Total $24,150
Downpayment 20% $23,000
Closing costs 1% $1,150
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,122
Total Expenses $1,075
Mortgage P&I 56% $631
Property Taxes 10% $113
Home Insurance 4% $40
PManagement 10% $112
CapEx 5% $56
Vacancy 6% $67
Maintenance 5% $56
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections