REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.99% first-year return on $50,757 initial cash invested.
Cash On Cash
4.99%
Cap Rate
8.06%
Rent
$2,510
Cashflow
$211
Financing
Purchase Price $242k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,757
Downpayment 20% $48,340
Closing costs 1% $2,417
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,510
Total Expenses $2,299
Mortgage P&I 51% $1,286
Property Taxes 11% $270
Home Insurance 4% $89
PManagement 10% $251
CapEx 5% $126
Vacancy 6% $151
Maintenance 5% $126
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections