REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 25.46% first-year return on $16,779 initial cash invested.
Cash On Cash
25.46%
Cap Rate
12.32%
Rent
$1,160
Cashflow
$356
Rent Confidence: High
Annual
$13,920
Median
$1,195
Avg
$1,163
Samples
25
Financing
Purchase Price $79,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $16,779
Downpayment 20% $15,980
Closing costs 1% $799
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,160
Total Expenses $804
Mortgage P&I 35% $406
Property Taxes 6% $68
Home Insurance 2% $28
PManagement 10% $116
CapEx 5% $58
Vacancy 6% $70
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections