REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 30.62% first-year return on $16,695 initial cash invested.
Cash On Cash
30.62%
Cap Rate
13.87%
Rent
$1,390
Cashflow
$426
Financing
Purchase Price $79,500
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,695
Downpayment 20% $15,900
Closing costs 1% $795
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,390
Total Expenses $964
Mortgage P&I 30% $423
Property Taxes 11% $151
Home Insurance 2% $28
PManagement 10% $139
CapEx 5% $70
Vacancy 6% $83
Maintenance 5% $70
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections