REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.47% first-year return on $46,200 initial cash invested.
Cash On Cash
4.47%
Cap Rate
7.55%
Rent
$1,910
Cashflow
$172
Rent Confidence: High
Annual
$22,920
Median
$1,830
Avg
$1,905
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment 20% $44,000
Closing costs 1% $2,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,910
Total Expenses $1,738
Mortgage P&I 58% $1,117
Property Taxes 2% $46
Home Insurance 4% $77
PManagement 10% $191
CapEx 5% $96
Vacancy 6% $115
Maintenance 5% $96
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections