REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.08% first-year return on $31,500 initial cash invested.
Cash On Cash
4.08%
Cap Rate
7.86%
Rent
$1,547
Cashflow
$107
Rent Confidence: High
Annual
$18,564
Median
$1,495
Avg
$1,548
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,547
Total Expenses $1,440
Mortgage P&I $798
Property Taxes $188
Home Insurance $52
PManagement $155
CapEx $77
Vacancy $93
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...