REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.62% first-year return on $52,479 initial cash invested.
Cash On Cash
0.62%
Cap Rate
6.83%
Rent
$2,080
Cashflow
$27
Rent Confidence: High
Annual
$24,960
Median
$2,095
Avg
$2,104
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment 20% $49,980
Closing costs 1% $2,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,080
Total Expenses $2,053
Mortgage P&I 62% $1,291
Property Taxes 6% $133
Home Insurance 4% $88
PManagement 10% $208
CapEx 5% $104
Vacancy 6% $125
Maintenance 5% $104
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections