REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 18.37% first-year return on $26,985 initial cash invested.
Cash On Cash
18.37%
Cap Rate
10.97%
Rent
$1,550
Cashflow
$413
Financing
Purchase Price $129k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,985
Downpayment 20% $25,700
Closing costs 1% $1,285
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,550
Total Expenses $1,137
Mortgage P&I 44% $684
Property Taxes 0% $4
Home Insurance 3% $45
PManagement 10% $155
CapEx 5% $78
Vacancy 6% $93
Maintenance 5% $78
Other 0% $0
Google Maps with the subject property comparables is loading...