REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 6.04% first-year return on $40,740 initial cash invested.
Cash On Cash
6.04%
Cap Rate
8.29%
Rent
$2,060
Cashflow
$205
Financing
Purchase Price $194k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $40,740
Downpayment 20% $38,800
Closing costs 1% $1,940
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,060
Total Expenses $1,855
Mortgage P&I 50% $1,033
Property Taxes 11% $218
Home Insurance 3% $68
PManagement 10% $206
CapEx 5% $103
Vacancy 6% $124
Maintenance 5% $103
Other 0% $0
Google Maps with the subject property comparables is loading...