REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 26.19% first-year return on $26,250 initial cash invested.
Cash On Cash
26.19%
Cap Rate
12.46%
Rent
$1,810
Cashflow
$573
Rent Confidence: High
Annual
$21,720
Median
$1,550
Avg
$1,806
Samples
25
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $26,250
Downpayment 20% $25,000
Closing costs 1% $1,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,810
Total Expenses $1,237
Mortgage P&I 35% $635
Property Taxes 5% $88
Home Insurance 2% $44
PManagement 10% $181
CapEx 5% $90
Vacancy 6% $109
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections