REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 18.29% first-year return on $15,750 initial cash invested.
Cash On Cash
18.29%
Cap Rate
11.15%
Rent
$1,160
Cashflow
$240
Financing
Purchase Price $75,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $15,750
Downpayment 20% $15,000
Closing costs 1% $750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,160
Total Expenses $920
Mortgage P&I 34% $399
Property Taxes 17% $193
Home Insurance 2% $26
PManagement 10% $116
CapEx 5% $58
Vacancy 6% $70
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...