REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 28.91% first-year return on $24,990 initial cash invested.
Cash On Cash
28.91%
Cap Rate
13.18%
Rent
$2,020
Cashflow
$602
Rent Confidence: High
Annual
$24,240
Median
$2,000
Avg
$2,048
Samples
25
Financing
Purchase Price $119k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $24,990
Downpayment 20% $23,800
Closing costs 1% $1,190
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,020
Total Expenses $1,418
Mortgage P&I 30% $604
Property Taxes 12% $247
Home Insurance 2% $42
PManagement 10% $202
CapEx 5% $101
Vacancy 6% $121
Maintenance 5% $101
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections