REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 170.48% first-year return on $6,300 initial cash invested.
Cash On Cash
170.48%
Cap Rate
45.52%
Rent
$1,660
Cashflow
$895
Financing
Purchase Price $30,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $6,300
Downpayment 20% $6,000
Closing costs 1% $300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,660
Total Expenses $765
Mortgage P&I 10% $160
Property Taxes 10% $163
Home Insurance 1% $10
PManagement 10% $166
CapEx 5% $83
Vacancy 6% $100
Maintenance 5% $83
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections