REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $114k initial cash invested.
Cash On Cash
-16.09%
Cap Rate
3.25%
Rent
$2,178
Cashflow
-$1,528
Rent Confidence: High
Annual
$26,136
Median
$2,200
Avg
$2,219
Samples
25
Financing
Purchase Price $543k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $114k
Downpayment $109k
Closing costs $5,427
Rehab $0
Furnishing $0
Cashflow
Total Income $2,178
Total Expenses $3,706
Mortgage P&I $2,888
Property Taxes $251
Home Insurance $0
PManagement $218
CapEx $109
Vacancy $131
Maintenance $109
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8093 W Elm Brook St | $2199 | 4 | 2 | 1461 | 0.5 mi |
| 2 | 7890 W Powell St | $2350 | 4 | 3 | 0.5 mi | |
| 3 | 6262 W Parapet Ct | $2300 | 4 | 3 | 1749 | 2.5 mi |
| 4 | 8077 N Sundial Way | $2450 | 4 | 2.5 | 2011 | 0.2 mi |
| 5 | 2164 E Celia Ct | $1950 | 4 | 3 | 3.1 mi | |
| 6 | 232 S Silverwood Way | $2095 | 4 | 3 | 3.2 mi | |
| 7 | 1024 S Eagle Rock Pl | $2295 | 4 | 2 | 1612 | 2.4 mi |
| 8 | 7482 N Lucy Rose Ln, Apt 102 | $1745 | 3 | 3 | 1300 | 0.2 mi |
| 9 | 7356 N Lucy Rose Ln, Apt 102 | $1745 | 3 | 3 | 1300 | 0.2 mi |
| 10 | 8873 W Hepburn Ln | $2395 | 4 | 2.5 | 2003 | 1.4 mi |
| 11 | 7344 N Lucy Rose Ln, Apt 104 | $1745 | 3 | 3 | 1300 | 0.2 mi |
| 12 | 439 S Wooddale Ave | $2500 | 4 | 3 | 2100 | 2.5 mi |
| 13 | 7340 N Lucy Rose Ln, Apt 102 | $1945 | 3 | 3 | 1300 | 0.2 mi |
| 14 | 1127 N Echohawk Way | $2995 | 4 | 3 | 1971 | 3.3 mi |
| 15 | 7894 W Whittaker St | $1995 | 4 | 2 | 0.8 mi | |
| 16 | 35 N Wooddale Ave | $2845 | 4 | 3 | 2192 | 2.7 mi |
| 17 | 7015 W Tobi Dr | $2200 | 4 | 2 | 1843 | 1.7 mi |
| 18 | 2506 E Timberland Dr | $2495 | 4 | 3 | 2293 | 2.5 mi |
| 19 | 5435 N Hertford Way | $2500 | 4 | 2 | 1770 | 2.2 mi |
| 20 | 234 N Caracaras Way | $2495 | 4 | 2.5 | 1979 | 2.7 mi |
| 21 | 6172 N Tarako Ave | $2145 | 3 | 2.5 | 1440 | 0.9 mi |
| 22 | 6125 N Tarako Ave | $2145 | 3 | 2.5 | 1440 | 0.9 mi |
| 23 | 6106 N Tarako Ave | $2145 | 3 | 2.5 | 1440 | 1 mi |
| 24 | 8448 W Limelight St | $1410 | 0.9 mi | |||
| 25 | 2473 E Clackamas Ct | $2395 | 4 | 2.5 | 2054 | 2.7 mi |