REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 112.16% first-year return on $7,350 initial cash invested.
Cash On Cash
112.16%
Cap Rate
31.89%
Rent
$1,300
Cashflow
$687
Rent Confidence: High
Annual
$15,600
Median
$1,250
Avg
$1,280
Samples
25
Financing
Purchase Price $35,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $7,350
Downpayment 20% $7,000
Closing costs 1% $350
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,300
Total Expenses $613
Mortgage P&I 14% $178
Property Taxes 7% $85
Home Insurance 1% $12
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