REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 68.88% first-year return on $15,750 initial cash invested.
Cash On Cash
68.88%
Cap Rate
22.34%
Rent
$1,853
Cashflow
$904
Rent Confidence: High
Annual
$22,236
Median
$1,625
Avg
$1,851
Samples
25
Financing
Purchase Price $75,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $15,750
Downpayment $15,000
Closing costs $750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,853
Total Expenses $949
Mortgage P&I $399
Property Taxes $42
Home Insurance $26
PManagement $185
CapEx $93
Vacancy $111
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2914 Bulloch St | $1495 | 3 | 1 | 1212 | 0.3 mi |
| 2 | 308 W 40th St, Unit B | $2900 | 3 | 1 | 1300 | 1 mi |
| 3 | 309 W 31st St | $2350 | 3 | 1 | 1250 | 1.5 mi |
| 4 | 302 W 31st St | $2500 | 3 | 1 | 1250 | 1.5 mi |
| 5 | 516 W 38th St, Unit 1/2 | $1250 | 3 | 1 | 1176 | 0.9 mi |
| 6 | 210A W 58th St | $1625 | 3 | 1 | 1200 | 1.5 mi |
| 7 | 1415 Jefferson St | $2500 | 3 | 1 | 1336 | 1.5 mi |
| 8 | 728 W 44th St | $1550 | 3 | 1 | 1470 | 0.3 mi |
| 9 | 923 W 46th St | $2050 | 3 | 1 | 1056 | 0.2 mi |
| 10 | 312 W Pearl St | $1550 | 3 | 1 | 1420 | 0.9 mi |
| 11 | 312 Pearl St | $1550 | 3 | 1 | 1420 | 0.9 mi |
| 12 | 914 W 42nd St | $1595 | 3 | 1 | 1056 | 0.3 mi |
| 13 | 123 W 55th St | $2250 | 3 | 1 | 1400 | 1.3 mi |
| 14 | 301 W 31st St | $2500 | 3 | 1.5 | 1250 | 1.5 mi |
| 15 | 607 W 44th St, Unit Upper | $1400 | 3 | 1 | 1050 | 0.6 mi |
| 16 | 718 W 44th St | $1650 | 3 | 1 | 1530 | 0.3 mi |
| 17 | 1016 W 42nd St | $1450 | 3 | 1 | 1008 | 0.3 mi |
| 18 | 1000 W 53rd St | $1600 | 3 | 1 | 1025 | 0.7 mi |
| 19 | 1000 W 53rd St, Unit Upper | $1600 | 3 | 1 | 1025 | 0.7 mi |
| 20 | 707 W 44th St | $1595 | 3 | 2 | 1262 | 0.3 mi |
| 21 | 215 W 40th St | $2000 | 3 | 1 | 1500 | 1 mi |
| 22 | 920 W Victory Dr | $1750 | 3 | 1 | 972 | 0.2 mi |
| 23 | 213 W 31st St | $2250 | 3 | 1.5 | 1184 | 1.5 mi |
| 24 | 915 W Victory Dr | $1695 | 3 | 1 | 0.2 mi | |
| 25 | 628 W 32nd St | $1625 | 3 | 1.5 | 1364 | 1.3 mi |