REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 20.84% first-year return on $17,850 initial cash invested.
Cash On Cash
20.84%
Cap Rate
11.75%
Rent
$1,790
Cashflow
$310
Rent Confidence: High
Annual
$21,480
Median
$1,795
Avg
$1,791
Samples
25
Financing
Purchase Price $85,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $17,850
Downpayment 20% $17,000
Closing costs 1% $850
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,790
Total Expenses $1,480
Mortgage P&I 24% $432
Property Taxes 29% $522
Home Insurance 2% $30
HOA 2% $30
PManagement 10% $179
CapEx 5% $90
Vacancy 6% $107
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections