REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.45% first-year return on $26,775 initial cash invested.
Cash On Cash
3.45%
Cap Rate
7.58%
Rent
$1,170
Cashflow
$77
Financing
Purchase Price $128k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $26,775
Downpayment 20% $25,500
Closing costs 1% $1,275
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,170
Total Expenses $1,093
Mortgage P&I 57% $670
Property Taxes 6% $75
Home Insurance 4% $45
PManagement 10% $117
CapEx 5% $58
Vacancy 6% $70
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections