REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 6.14% first-year return on $45,150 initial cash invested.
Cash On Cash
6.14%
Cap Rate
8.1%
Rent
$2,000
Cashflow
$231
Rent Confidence: High
Annual
$24,000
Median
$2,100
Avg
$2,003
Samples
25
Financing
Purchase Price $215k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $45,150
Downpayment 20% $43,000
Closing costs 1% $2,150
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,000
Total Expenses $1,769
Mortgage P&I 56% $1,120
Property Taxes 3% $54
Home Insurance 4% $75
PManagement 10% $200
CapEx 5% $100
Vacancy 6% $120
Maintenance 5% $100
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections