REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.21% first-year return on $22,785 initial cash invested.
Cash On Cash
3.21%
Cap Rate
7.63%
Rent
$1,030
Cashflow
$61
Financing
Purchase Price $109k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $22,785
Downpayment 20% $21,700
Closing costs 1% $1,085
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,030
Total Expenses $969
Mortgage P&I 56% $577
Property Taxes 8% $85
Home Insurance 4% $38
PManagement 10% $103
CapEx 5% $52
Vacancy 6% $62
Maintenance 5% $52
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections