REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $35,700 initial cash invested.
Cash On Cash
1.14%
Cap Rate
7.1%
Rent
$1,640
Cashflow
$34
Rent Confidence: High
Annual
$19,680
Median
$1,595
Avg
$1,640
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $35,700
Downpayment 20% $34,000
Closing costs 1% $1,700
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,640
Total Expenses $1,606
Mortgage P&I 54% $890
Property Taxes 14% $230
Home Insurance 4% $60
PManagement 10% $164
CapEx 5% $82
Vacancy 6% $98
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections