REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.84% first-year return on $44,100 initial cash invested.
Cash On Cash
3.84%
Cap Rate
7.43%
Rent
$1,890
Cashflow
$141
Rent Confidence: High
Annual
$22,680
Median
$1,900
Avg
$1,894
Samples
25
Financing
Purchase Price $210k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $44,100
Downpayment 20% $42,000
Closing costs 1% $2,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,890
Total Expenses $1,749
Mortgage P&I 56% $1,066
Property Taxes 6% $119
Home Insurance 4% $74
PManagement 10% $189
CapEx 5% $94
Vacancy 6% $113
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections