REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 10.26% first-year return on $34,629 initial cash invested.
Cash On Cash
10.26%
Cap Rate
9.17%
Rent
$1,710
Cashflow
$296
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,629
Downpayment 20% $32,980
Closing costs 1% $1,649
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,710
Total Expenses $1,414
Mortgage P&I 51% $878
Property Taxes 2% $32
Home Insurance 3% $58
PManagement 10% $171
CapEx 5% $86
Vacancy 6% $103
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections