REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 6.5% first-year return on $36,750 initial cash invested.
Cash On Cash
6.5%
Cap Rate
8.43%
Rent
$1,810
Cashflow
$199
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment 20% $35,000
Closing costs 1% $1,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,810
Total Expenses $1,611
Mortgage P&I 52% $941
Property Taxes 8% $139
Home Insurance 3% $61
PManagement 10% $181
CapEx 5% $90
Vacancy 6% $109
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections