REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.62% first-year return on $31,500 initial cash invested.
Cash On Cash
3.62%
Cap Rate
7.18%
Rent
$1,430
Cashflow
$95
Rent Confidence: High
Annual
$17,160
Median
$1,400
Avg
$1,431
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 6.1%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,430
Total Expenses $1,335
Mortgage P&I 51% $730
Property Taxes 13% $180
Home Insurance 4% $52
PManagement 10% $143
CapEx 5% $72
Vacancy 6% $86
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections