REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 38.63% first-year return on $10,500 initial cash invested.
Cash On Cash
38.63%
Cap Rate
15.26%
Rent
$890
Cashflow
$338
Rent Confidence: High
Annual
$10,680
Median
$900
Avg
$898
Samples
25
Financing
Purchase Price $50,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $10,500
Downpayment 20% $10,000
Closing costs 1% $500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $890
Total Expenses $552
Mortgage P&I 29% $254
Property Taxes 6% $50
Home Insurance 2% $18
PManagement 10% $89
CapEx 5% $44
Vacancy 6% $53
Maintenance 5% $44
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections