REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 16.68% first-year return on $33,600 initial cash invested.
Cash On Cash
16.68%
Cap Rate
10.44%
Rent
$1,900
Cashflow
$467
Rent Confidence: High
Annual
$22,800
Median
$1,875
Avg
$1,897
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment 20% $32,000
Closing costs 1% $1,600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,900
Total Expenses $1,433
Mortgage P&I 44% $830
Property Taxes 3% $53
Home Insurance 3% $56
PManagement 10% $190
CapEx 5% $95
Vacancy 6% $114
Maintenance 5% $95
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections