REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 9.97% first-year return on $33,579 initial cash invested.
Cash On Cash
9.97%
Cap Rate
9.17%
Rent
$1,840
Cashflow
$279
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,579
Downpayment 20% $31,980
Closing costs 1% $1,599
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,840
Total Expenses $1,561
Mortgage P&I 46% $851
Property Taxes 10% $176
Home Insurance 3% $56
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