REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 96.57% first-year return on $10,500 initial cash invested.
Cash On Cash
96.57%
Cap Rate
28.22%
Rent
$1,540
Cashflow
$845
Rent Confidence: High
Annual
$18,480
Median
$1,500
Avg
$1,568
Samples
25
Financing
Purchase Price $49,999
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $10,500
Downpayment 20% $10,000
Closing costs 1% $500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,540
Total Expenses $695
Mortgage P&I 16% $254
Property Taxes 1% $23
Home Insurance 1% $18
PManagement 10% $154
CapEx 5% $77
Vacancy 6% $92
Maintenance 5% $77
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections