REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.11% first-year return on $47,250 initial cash invested.
Cash On Cash
4.11%
Cap Rate
7.47%
Rent
$1,930
Cashflow
$162
Rent Confidence: High
Annual
$23,160
Median
$1,795
Avg
$1,928
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $47,250
Downpayment 20% $45,000
Closing costs 1% $2,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,930
Total Expenses $1,768
Mortgage P&I 59% $1,142
Property Taxes 2% $46
Home Insurance 4% $79
PManagement 10% $193
CapEx 5% $96
Vacancy 6% $116
Maintenance 5% $96
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections