REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.65% first-year return on $52,479 initial cash invested.
Cash On Cash
1.65%
Cap Rate
7.06%
Rent
$2,140
Cashflow
$72
Rent Confidence: High
Annual
$25,680
Median
$2,145
Avg
$2,145
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment 20% $49,980
Closing costs 1% $2,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,140
Total Expenses $2,068
Mortgage P&I 60% $1,291
Property Taxes 6% $133
Home Insurance 4% $88
PManagement 10% $214
CapEx 5% $107
Vacancy 6% $128
Maintenance 5% $107
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections