REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 17.16% first-year return on $27,279 initial cash invested.
Cash On Cash
17.16%
Cap Rate
10.71%
Rent
$1,570
Cashflow
$390
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,279
Downpayment 20% $25,980
Closing costs 1% $1,299
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,570
Total Expenses $1,180
Mortgage P&I 44% $691
Property Taxes 2% $36
Home Insurance 3% $46
PManagement 10% $157
CapEx 5% $78
Vacancy 6% $94
Maintenance 5% $78
Other 0% $0
Google Maps with the subject property comparables is loading...