REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 2.8% first-year return on $32,550 initial cash invested.
Cash On Cash
2.8%
Cap Rate
7.42%
Rent
$1,340
Cashflow
$76
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 $1,340
Total Expenses $1,264
Mortgage P&I 61% $816
Property Taxes 3% $46
Home Insurance 4% $54
PManagement 10% $134
CapEx 5% $67
Vacancy 6% $80
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections