REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 12% first-year return on $25,200 initial cash invested.
Cash On Cash
12%
Cap Rate
9.87%
Rent
$1,920
Cashflow
$252
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 $1,920
Total Expenses $1,668
Mortgage P&I 33% $639
Property Taxes 24% $469
Home Insurance 2% $42
HOA 1% $19
PManagement 10% $192
CapEx 5% $96
Vacancy 6% $115
Maintenance 5% $96
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections