REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 54.2% first-year return on $14,259 initial cash invested.
Cash On Cash
54.2%
Cap Rate
18.89%
Rent
$1,400
Cashflow
$644
Financing
Purchase Price $67,900
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $14,259
Downpayment 20% $13,580
Closing costs 1% $679
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,400
Total Expenses $756
Mortgage P&I 25% $355
Property Taxes 1% $13
Home Insurance 2% $24
PManagement 10% $140
CapEx 5% $70
Vacancy 6% $84
Maintenance 5% $70
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections