REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 9.18% first-year return on $33,600 initial cash invested.
Cash On Cash
9.18%
Cap Rate
8.91%
Rent
$1,580
Cashflow
$257
Rent Confidence: High
Annual
$18,960
Median
$1,600
Avg
$1,581
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment $32,000
Closing costs $1,600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,580
Total Expenses $1,323
Mortgage P&I $852
Property Taxes $4
Home Insurance $56
PManagement $158
CapEx $79
Vacancy $95
Maintenance $79
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 791 E Bolton St | $1125 | 2 | 1 | 850 | 0.4 mi |
| 2 | 793 E Bolton St | $1250 | 2 | 1 | 850 | 0.4 mi |
| 3 | 816 Ott St | $1500 | 2 | 1 | 865 | 0.2 mi |
| 4 | 414 E Hall St | $1700 | 2 | 1 | 824 | 1 mi |
| 5 | 626 E Waldburg St | $1950 | 2 | 1 | 851 | 0.6 mi |
| 6 | 801 E Duffy St | $2100 | 2 | 1 | 800 | 0.6 mi |
| 7 | 803 E Duffy St | $2100 | 2 | 1 | 800 | 0.6 mi |
| 8 | 730 E Henry St | $1600 | 2 | 1 | 800 | 0.7 mi |
| 9 | 618 E Waldburg | $1950 | 2 | 1 | 792 | 0.7 mi |
| 10 | 543 E Harris St | $1900 | 2 | 1 | 850 | 1.1 mi |
| 11 | 1226 E 35th St | $750 | 2 | 1 | 850 | 1.1 mi |
| 12 | 705 E Duffy St | $1795 | 2 | 1 | 881 | 0.7 mi |
| 13 | 1200 E Bolton St, Apt C | $975 | 2 | 1 | 750 | 0.3 mi |
| 14 | 622 E Waldburg St | $1350 | 2 | 1 | 768 | 0.6 mi |
| 15 | 789 E Waldburg St, Apt F | $1095 | 2 | 1 | 756 | 0.5 mi |
| 16 | 789 E Waldburg Copy St, Unit F | $1175 | 2 | 1 | 756 | 0.5 mi |
| 17 | 789 E Waldburg St, Apt D | $950 | 2 | 1 | 756 | 0.5 mi |
| 18 | 1203 E Henry St | $1600 | 2 | 1 | 916 | 0.7 mi |
| 19 | 414 E Park Ave Apt D | $2300 | 2 | 1 | 770 | 1.1 mi |
| 20 | 20 Culver St | $1100 | 2 | 1 | 954 | 0.1 mi |
| 21 | 516 E Jones St | $2050 | 2 | 1 | 750 | 1.1 mi |
| 22 | 714 Waters Ave Unit A | $1400 | 2 | 1 | 995 | 0.1 mi |
| 23 | Java-Lower Pl, Unit 1215 | $1700 | 2 | 1 | 931 | 1.1 mi |
| 24 | 814 Ott St | $1500 | 2 | 1 | 1000 | 0.2 mi |
| 25 | 504 E Jones St | $2600 | 2 | 1 | 947 | 1.1 mi |