REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 39.28% first-year return on $10,479 initial cash invested.
Cash On Cash
39.28%
Cap Rate
15.46%
Rent
$940
Cashflow
$343
Rent Confidence: High
Annual
$11,280
Median
$950
Avg
$946
Samples
25
Financing
Purchase Price $49,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $10,479
Downpayment 20% $9,980
Closing costs 1% $499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $940
Total Expenses $597
Mortgage P&I 27% $253
Property Taxes 9% $82
Home Insurance 2% $18
PManagement 10% $94
CapEx 5% $47
Vacancy 6% $56
Maintenance 5% $47
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections