REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.72% first-year return on $23,709 initial cash invested.
Cash On Cash
5.72%
Cap Rate
8.19%
Rent
$1,140
Cashflow
$113
Financing
Purchase Price $113k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,709
Downpayment 20% $22,580
Closing costs 1% $1,129
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,140
Total Expenses $1,027
Mortgage P&I 53% $601
Property Taxes 8% $90
Home Insurance 4% $40
PManagement 10% $114
CapEx 5% $57
Vacancy 6% $68
Maintenance 5% $57
Other 0% $0
Google Maps with the subject property comparables is loading...