REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 7.43% first-year return on $35,700 initial cash invested.
Cash On Cash
7.43%
Cap Rate
8.63%
Rent
$1,770
Cashflow
$221
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $35,700
Downpayment 20% $34,000
Closing costs 1% $1,700
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,770
Total Expenses $1,549
Mortgage P&I 52% $914
Property Taxes 7% $116
Home Insurance 3% $60
PManagement 10% $177
CapEx 5% $88
Vacancy 6% $106
Maintenance 5% $88
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections