REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 23.26% first-year return on $21,000 initial cash invested.
Cash On Cash
23.26%
Cap Rate
11.89%
Rent
$1,520
Cashflow
$407
Rent Confidence: High
Annual
$18,240
Median
$1,525
Avg
$1,524
Samples
25
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment 20% $20,000
Closing costs 1% $1,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,520
Total Expenses $1,113
Mortgage P&I 33% $508
Property Taxes 12% $175
Home Insurance 2% $35
PManagement 10% $152
CapEx 5% $76
Vacancy 6% $91
Maintenance 5% $76
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections