REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.17% first-year return on $20,790 initial cash invested.
Cash On Cash
3.17%
Cap Rate
7.31%
Rent
$900
Cashflow
$55
Rent Confidence: High
Annual
$10,800
Median
$875
Avg
$897
Samples
25
Financing
Purchase Price $99,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,790
Downpayment 20% $19,800
Closing costs 1% $990
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $900
Total Expenses $845
Mortgage P&I 56% $503
Property Taxes 8% $73
Home Insurance 4% $35
PManagement 10% $90
CapEx 5% $45
Vacancy 6% $54
Maintenance 5% $45
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections