REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 37.01% first-year return on $18,480 initial cash invested.
Cash On Cash
37.01%
Cap Rate
14.88%
Rent
$1,490
Cashflow
$570
Rent Confidence: High
Annual
$17,880
Median
$1,485
Avg
$1,488
Samples
25
Financing
Purchase Price $88,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $18,480
Downpayment 20% $17,600
Closing costs 1% $880
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,490
Total Expenses $920
Mortgage P&I 30% $447
Property Taxes 4% $56
Home Insurance 2% $31
PManagement 10% $149
CapEx 5% $74
Vacancy 6% $89
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections