REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.17% first-year return on $48,300 initial cash invested.
Cash On Cash
4.17%
Cap Rate
7.81%
Rent
$2,070
Cashflow
$168
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment 20% $46,000
Closing costs 1% $2,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,070
Total Expenses $1,902
Mortgage P&I 59% $1,224
Property Taxes 3% $59
Home Insurance 4% $80
PManagement 10% $207
CapEx 5% $104
Vacancy 6% $124
Maintenance 5% $104
Other 0% $0
Google Maps with the subject property comparables is loading...