REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.01% first-year return on $27,300 initial cash invested.
Cash On Cash
5.01%
Cap Rate
7.5%
Rent
$1,320
Cashflow
$114
Rent Confidence: High
Annual
$15,840
Median
$1,350
Avg
$1,345
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 6.1%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment 20% $26,000
Closing costs 1% $1,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,320
Total Expenses $1,206
Mortgage P&I 48% $633
Property Taxes 14% $184
Home Insurance 3% $46
PManagement 10% $132
CapEx 5% $66
Vacancy 6% $79
Maintenance 5% $66
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections