REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 9.03% first-year return on $31,500 initial cash invested.
Cash On Cash
9.03%
Cap Rate
8.98%
Rent
$1,567
Cashflow
$237
Rent Confidence: High
Annual
$18,804
Median
$1,550
Avg
$1,564
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.1%
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 $1,567
Total Expenses $1,330
Mortgage P&I 52% $808
Property Taxes 4% $63
Home Insurance 3% $52
PManagement 10% $157
CapEx 5% $78
Vacancy 6% $94
Maintenance 5% $78
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections