REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.87% first-year return on $34,650 initial cash invested.
Cash On Cash
1.87%
Cap Rate
7.4%
Rent
$1,720
Cashflow
$54
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment 20% $33,000
Closing costs 1% $1,650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,720
Total Expenses $1,666
Mortgage P&I 51% $878
Property Taxes 16% $283
Home Insurance 3% $58
PManagement 10% $172
CapEx 5% $86
Vacancy 6% $103
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...