REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 8.98% first-year return on $20,979 initial cash invested.
Cash On Cash
8.98%
Cap Rate
8.7%
Rent
$1,190
Cashflow
$157
Rent Confidence: High
Annual
$14,280
Median
$1,150
Avg
$1,202
Samples
25
Financing
Purchase Price $99,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,979
Downpayment 20% $19,980
Closing costs 1% $999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,190
Total Expenses $1,033
Mortgage P&I 43% $507
Property Taxes 15% $181
Home Insurance 3% $35
PManagement 10% $119
CapEx 5% $60
Vacancy 6% $71
Maintenance 5% $60
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections