REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 10.48% first-year return on $28,980 initial cash invested.
Cash On Cash
10.48%
Cap Rate
9.23%
Rent
$1,500
Cashflow
$253
Financing
Purchase Price $138k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,980
Downpayment 20% $27,600
Closing costs 1% $1,380
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,500
Total Expenses $1,247
Mortgage P&I 49% $734
Property Taxes 5% $75
Home Insurance 3% $48
PManagement 10% $150
CapEx 5% $75
Vacancy 6% $90
Maintenance 5% $75
Other 0% $0
Google Maps with the subject property comparables is loading...