REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 14.32% first-year return on $18,690 initial cash invested.
Cash On Cash
14.32%
Cap Rate
10.18%
Rent
$1,170
Cashflow
$223
Financing
Purchase Price $89,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,690
Downpayment 20% $17,800
Closing costs 1% $890
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,170
Total Expenses $947
Mortgage P&I 41% $474
Property Taxes 12% $139
Home Insurance 3% $31
PManagement 10% $117
CapEx 5% $58
Vacancy 6% $70
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections