REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 29.86% first-year return on $16,800 initial cash invested.
Cash On Cash
29.86%
Cap Rate
13.51%
Rent
$1,300
Cashflow
$418
Financing
Purchase Price $80,000
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $16,800
Downpayment 20% $16,000
Closing costs 1% $800
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,300
Total Expenses $882
Mortgage P&I 32% $418
Property Taxes 8% $98
Home Insurance 2% $28
PManagement 10% $130
CapEx 5% $65
Vacancy 6% $78
Maintenance 5% $65
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections