REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 28.37% first-year return on $17,850 initial cash invested.
Cash On Cash
28.37%
Cap Rate
13.38%
Rent
$1,490
Cashflow
$422
Financing
Purchase Price $85,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $17,850
Downpayment 20% $17,000
Closing costs 1% $850
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,490
Total Expenses $1,068
Mortgage P&I 30% $452
Property Taxes 13% $200
Home Insurance 2% $30
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