REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 144.69% first-year return on $5,250 initial cash invested.
Cash On Cash
144.69%
Cap Rate
39.26%
Rent
$1,150
Cashflow
$633
Rent Confidence: High
Annual
$13,800
Median
$1,150
Avg
$1,151
Samples
25
Financing
Purchase Price $25,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $5,250
Downpayment 20% $5,000
Closing costs 1% $250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,150
Total Expenses $517
Mortgage P&I 11% $127
Property Taxes 7% $81
Home Insurance 1% $9
PManagement 10% $115
CapEx 5% $58
Vacancy 6% $69
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections