REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 27.98% first-year return on $20,160 initial cash invested.
Cash On Cash
27.98%
Cap Rate
13.16%
Rent
$1,440
Cashflow
$470
Financing
Purchase Price $96,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,160
Downpayment 20% $19,200
Closing costs 1% $960
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,440
Total Expenses $970
Mortgage P&I 35% $511
Property Taxes 4% $51
Home Insurance 2% $34
PManagement 10% $144
CapEx 5% $72
Vacancy 6% $86
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...