REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 16% first-year return on $31,500 initial cash invested.
Cash On Cash
16%
Cap Rate
10.11%
Rent
$1,710
Cashflow
$420
Rent Confidence: High
Annual
$20,520
Median
$1,695
Avg
$1,723
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,710
Total Expenses $1,290
Mortgage P&I 44% $758
Property Taxes 2% $34
Home Insurance 3% $52
PManagement 10% $171
CapEx 5% $86
Vacancy 6% $103
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections