REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 34.16% first-year return on $18,690 initial cash invested.
Cash On Cash
34.16%
Cap Rate
14.33%
Rent
$1,580
Cashflow
$532
Rent Confidence: High
Annual
$18,960
Median
$1,650
Avg
$1,605
Samples
25
Financing
Purchase Price $89,000
Downpayment 20.0%
Interest Rate 6.5%
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 $1,580
Total Expenses $1,048
Mortgage P&I 29% $452
Property Taxes 10% $154
Home Insurance 2% $31
PManagement 10% $158
CapEx 5% $79
Vacancy 6% $95
Maintenance 5% $79
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections