REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 35.56% first-year return on $27,300 initial cash invested.
Cash On Cash
35.56%
Cap Rate
14.68%
Rent
$2,480
Cashflow
$809
Rent Confidence: High
Annual
$29,760
Median
$2,500
Avg
$2,431
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment 20% $26,000
Closing costs 1% $1,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,480
Total Expenses $1,671
Mortgage P&I 26% $657
Property Taxes 9% $227
Home Insurance 2% $46
HOA 4% $96
PManagement 10% $248
CapEx 5% $124
Vacancy 6% $149
Maintenance 5% $124
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections