REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 74.78% first-year return on $7,350 initial cash invested.
Cash On Cash
74.78%
Cap Rate
23.79%
Rent
$1,150
Cashflow
$458
Rent Confidence: High
Annual
$13,800
Median
$1,195
Avg
$1,131
Samples
25
Financing
Purchase Price $35,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $7,350
Downpayment 20% $7,000
Closing costs 1% $350
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,150
Total Expenses $692
Mortgage P&I 15% $178
Property Taxes 18% $202
Home Insurance 1% $12
PManagement 10% $115
CapEx 5% $58
Vacancy 6% $69
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections