REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 21.93% first-year return on $16,800 initial cash invested.
Cash On Cash
21.93%
Cap Rate
11.55%
Rent
$1,140
Cashflow
$307
Rent Confidence: High
Annual
$13,680
Median
$1,150
Avg
$1,160
Samples
25
Financing
Purchase Price $80,000
Downpayment 20.0%
Interest Rate 6.5%
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 $1,140
Total Expenses $833
Mortgage P&I 36% $406
Property Taxes 9% $103
Home Insurance 2% $28
PManagement 10% $114
CapEx 5% $57
Vacancy 6% $68
Maintenance 5% $57
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections