REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $32,550 initial cash invested.
Cash On Cash
0.74%
Cap Rate
6.98%
Rent
$1,300
Cashflow
$20
Financing
Purchase Price $155k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $32,550
Downpayment 20% $31,000
Closing costs 1% $1,550
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,300
Total Expenses $1,280
Mortgage P&I 63% $816
Property Taxes 6% $72
Home Insurance 4% $54
PManagement 10% $130
CapEx 5% $65
Vacancy 6% $78
Maintenance 5% $65
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections