REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 38.66% first-year return on $19,929 initial cash invested.
Cash On Cash
38.66%
Cap Rate
15.25%
Rent
$1,640
Cashflow
$642
Rent Confidence: High
Annual
$19,680
Median
$1,500
Avg
$1,617
Samples
25
Financing
Purchase Price $94,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $19,929
Downpayment 20% $18,980
Closing costs 1% $949
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,640
Total Expenses $998
Mortgage P&I 29% $482
Property Taxes 3% $57
Home Insurance 2% $33
PManagement 10% $164
CapEx 5% $82
Vacancy 6% $98
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections