REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.45% first-year return on $50,190 initial cash invested.
Cash On Cash
0.45%
Cap Rate
6.63%
Rent
$1,840
Cashflow
$19
Rent Confidence: High
Annual
$22,080
Median
$1,800
Avg
$1,877
Samples
25
Financing
Purchase Price $239k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $50,190
Downpayment 20% $47,800
Closing costs 1% $2,390
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,840
Total Expenses $1,821
Mortgage P&I 66% $1,209
Property Taxes 3% $50
Home Insurance 5% $84
PManagement 10% $184
CapEx 5% $92
Vacancy 6% $110
Maintenance 5% $92
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections