REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.79% first-year return on $37,590 initial cash invested.
Cash On Cash
1.79%
Cap Rate
7.13%
Rent
$1,560
Cashflow
$56
Rent Confidence: High
Annual
$18,720
Median
$1,550
Avg
$1,557
Samples
25
Financing
Purchase Price $179k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $37,590
Downpayment 20% $35,800
Closing costs 1% $1,790
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,560
Total Expenses $1,504
Mortgage P&I 60% $929
Property Taxes 7% $106
Home Insurance 4% $63
PManagement 10% $156
CapEx 5% $78
Vacancy 6% $94
Maintenance 5% $78
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections