REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 13.71% first-year return on $18,900 initial cash invested.
Cash On Cash
13.71%
Cap Rate
10.01%
Rent
$1,126
Cashflow
$216
Rent Confidence: High
Annual
$13,512
Median
$1,195
Avg
$1,149
Samples
25
Financing
Purchase Price $90,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,900
Downpayment $18,000
Closing costs $900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,126
Total Expenses $910
Mortgage P&I $479
Property Taxes $106
Home Insurance $32
PManagement $113
CapEx $56
Vacancy $68
Maintenance $56
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1237 Beckner Ave | $1095 | 2 | 1 | 672 | 0.2 mi |
| 2 | 10640 Wake Forest Ave | $1250 | 2 | 1 | 732 | 0.1 mi |
| 3 | 713 Northpoint Cir N | $1050 | 2 | 1 | 660 | 1.7 mi |
| 4 | 9335 Indiana St | $1200 | 2 | 1 | 630 | 2.3 mi |
| 5 | 9403 Indiana Ave | $1200 | 2 | 1 | 720 | 2.3 mi |
| 6 | 708 Northpoint Cir S | $1050 | 2 | 1 | 750 | 1.7 mi |
| 7 | 721 Northpoint Cir N | $1195 | 2 | 1 | 750 | 1.7 mi |
| 8 | 10465 Keuka Dr | $1160 | 2 | 1 | 881 | 0.4 mi |
| 9 | 1275 Dunn Ave | $1005 | 2 | 1 | 0.4 mi | |
| 10 | 128 Fields Ave | $1350 | 2 | 1 | 936 | 2.5 mi |
| 11 | 10513 Suomi St | $1350 | 2 | 1 | 1185 | 0.4 mi |
| 12 | 10621 Monaco Dr | $785 | 1 | 0.6 mi | ||
| 13 | 10555 Ashby Rd | $1145 | 2 | 2 | 1056 | 0.2 mi |
| 14 | 1333 Dunn Ave | $626 | 0.7 mi | |||
| 15 | 10875 Biscayne Blvd | $1300 | 3 | 1 | 775 | 0.8 mi |
| 16 | 11011 Harts Rd | $1086 | 1.2 mi | |||
| 17 | 10271 Monaco Dr | $1048 | 3 | 1 | 816 | 0.8 mi |
| 18 | 11291 Harts Rd | $1050 | 1.5 mi | |||
| 19 | 1731 Loyola Dr N | $1200 | 3 | 1 | 816 | 0.9 mi |
| 20 | 1033 Ake Ln | $1400 | 3 | 1 | 868 | 0.3 mi |
| 21 | 10657 Wake Forest Ave | $1250 | 3 | 1 | 892 | 0.1 mi |
| 22 | 1009 Beckner Ave | $1320 | 3 | 1 | 888 | 0.3 mi |
| 23 | 10335 Haverford Rd | $1220 | 3 | 1 | 888 | 0.5 mi |
| 24 | 10609 Briarcliff Rd E | $1294 | 3 | 1 | 936 | 0.1 mi |
| 25 | 1000 Island Point Dr | $1099 | 2.3 mi |