REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 38.51% first-year return on $13,650 initial cash invested.
Cash On Cash
38.51%
Cap Rate
15.53%
Rent
$1,190
Cashflow
$438
Financing
Purchase Price $65,000
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $13,650
Downpayment 20% $13,000
Closing costs 1% $650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,190
Total Expenses $752
Mortgage P&I 29% $343
Property Taxes 6% $76
Home Insurance 2% $23
PManagement 10% $119
CapEx 5% $60
Vacancy 6% $71
Maintenance 5% $60
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections