REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 87.86% first-year return on $12,579 initial cash invested.
Cash On Cash
87.86%
Cap Rate
26.24%
Rent
$1,700
Cashflow
$921
Rent Confidence: High
Annual
$20,400
Median
$1,700
Avg
$1,739
Samples
25
Financing
Purchase Price $59,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $12,579
Downpayment 20% $11,980
Closing costs 1% $599
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,700
Total Expenses $779
Mortgage P&I 18% $304
Property Taxes 1% $12
Home Insurance 1% $21
PManagement 10% $170
CapEx 5% $85
Vacancy 6% $102
Maintenance 5% $85
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections