REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.21% first-year return on $50,379 initial cash invested.
Cash On Cash
1.21%
Cap Rate
7.14%
Rent
$1,980
Cashflow
$51
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,379
Downpayment 20% $47,980
Closing costs 1% $2,399
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,980
Total Expenses $1,929
Mortgage P&I 64% $1,277
Property Taxes 3% $53
Home Insurance 4% $84
PManagement 10% $198
CapEx 5% $99
Vacancy 6% $119
Maintenance 5% $99
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections