REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 2.29% first-year return on $39,900 initial cash invested.
Cash On Cash
2.29%
Cap Rate
7.44%
Rent
$1,820
Cashflow
$76
Financing
Purchase Price $190k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $39,900
Downpayment 20% $38,000
Closing costs 1% $1,900
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,820
Total Expenses $1,744
Mortgage P&I 56% $1,011
Property Taxes 11% $194
Home Insurance 4% $66
PManagement 10% $182
CapEx 5% $91
Vacancy 6% $109
Maintenance 5% $91
Other 0% $0
Google Maps with the subject property comparables is loading...