REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 16.62% first-year return on $23,100 initial cash invested.
Cash On Cash
16.62%
Cap Rate
10.66%
Rent
$1,430
Cashflow
$320
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment 20% $22,000
Closing costs 1% $1,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,430
Total Expenses $1,110
Mortgage P&I 41% $585
Property Taxes 8% $114
Home Insurance 3% $38
PManagement 10% $143
CapEx 5% $72
Vacancy 6% $86
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...