REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.57% first-year return on $24,150 initial cash invested.
Cash On Cash
5.57%
Cap Rate
8.13%
Rent
$1,093
Cashflow
$112
Rent Confidence: High
Annual
$13,116
Median
$1,100
Avg
$1,107
Samples
25
Financing
Purchase Price $115k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $24,150
Downpayment 20% $23,000
Closing costs 1% $1,150
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,093
Total Expenses $981
Mortgage P&I 56% $612
Property Taxes 4% $44
Home Insurance 4% $40
PManagement 10% $109
CapEx 5% $55
Vacancy 6% $66
Maintenance 5% $55
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections