REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.81% first-year return on $53,550 initial cash invested.
Cash On Cash
3.81%
Cap Rate
7.42%
Rent
$2,280
Cashflow
$170
Rent Confidence: High
Annual
$27,360
Median
$2,200
Avg
$2,244
Samples
25
Financing
Purchase Price $255k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $53,550
Downpayment 20% $51,000
Closing costs 1% $2,550
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,280
Total Expenses $2,110
Mortgage P&I 57% $1,292
Property Taxes 6% $136
Home Insurance 4% $89
PManagement 10% $228
CapEx 5% $114
Vacancy 6% $137
Maintenance 5% $114
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections