REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 17.35% first-year return on $31,815 initial cash invested.
Cash On Cash
17.35%
Cap Rate
10.46%
Rent
$1,820
Cashflow
$460
Rent Confidence: High
Annual
$21,840
Median
$1,750
Avg
$1,817
Samples
25
Financing
Purchase Price $152k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $31,815
Downpayment 20% $30,300
Closing costs 1% $1,515
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,820
Total Expenses $1,360
Mortgage P&I 42% $769
Property Taxes 4% $65
Home Insurance 3% $53
PManagement 10% $182
CapEx 5% $91
Vacancy 6% $109
Maintenance 5% $91
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections