REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 8.29% first-year return on $20,998 initial cash invested.
Cash On Cash
8.29%
Cap Rate
8.92%
Rent
$1,320
Cashflow
$145
Financing
Purchase Price $99,990
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,998
Downpayment 20% $19,998
Closing costs 1% $1,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,320
Total Expenses $1,175
Mortgage P&I 40% $532
Property Taxes 9% $123
Home Insurance 3% $35
HOA 11% $142
PManagement 10% $132
CapEx 5% $66
Vacancy 6% $79
Maintenance 5% $66
Other 0% $0
Google Maps with the subject property comparables is loading...