REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 10.09% first-year return on $36,750 initial cash invested.
Cash On Cash
10.09%
Cap Rate
9.13%
Rent
$1,840
Cashflow
$309
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment 20% $35,000
Closing costs 1% $1,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,840
Total Expenses $1,531
Mortgage P&I 51% $931
Property Taxes 3% $61
Home Insurance 3% $61
PManagement 10% $184
CapEx 5% $92
Vacancy 6% $110
Maintenance 5% $92
Other 0% $0
Google Maps with the subject property comparables is loading...