REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 18.57% first-year return on $12,600 initial cash invested.
Cash On Cash
18.57%
Cap Rate
11.08%
Rent
$800
Cashflow
$195
Financing
Purchase Price $60,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $12,600
Downpayment 20% $12,000
Closing costs 1% $600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $800
Total Expenses $605
Mortgage P&I 40% $319
Property Taxes 7% $57
Home Insurance 3% $21
PManagement 10% $80
CapEx 5% $40
Vacancy 6% $48
Maintenance 5% $40
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections