REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.68% first-year return on $31,479 initial cash invested.
Cash On Cash
5.68%
Cap Rate
8.24%
Rent
$1,630
Cashflow
$149
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment 20% $29,980
Closing costs 1% $1,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,630
Total Expenses $1,481
Mortgage P&I 49% $798
Property Taxes 13% $206
Home Insurance 3% $52
PManagement 10% $163
CapEx 5% $82
Vacancy 6% $98
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...