REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.69% first-year return on $52,500 initial cash invested.
Cash On Cash
-0.69%
Cap Rate
6.69%
Rent
$2,077
Cashflow
-$30
Rent Confidence: High
Annual
$24,924
Median
$2,020
Avg
$2,119
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment 20% $50,000
Closing costs 1% $2,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,077
Total Expenses $2,107
Mortgage P&I 64% $1,319
Property Taxes 5% $105
Home Insurance 4% $88
HOA 3% $54
PManagement 10% $208
CapEx 5% $104
Vacancy 6% $125
Maintenance 5% $104
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 11205 W Heatherbrae Dr | $1955 | 4 | 2.5 | 1384 | 0 mi |
| 2 | 11129 W Heatherbrae Dr | $1845 | 4 | 2.5 | 1373 | 0.1 mi |
| 3 | 10730 W Glenrosa Ave | $2115 | 4 | 2 | 1482 | 0.8 mi |
| 4 | 10710 W Glenrosa Ave | $1860 | 4 | 2 | 1482 | 0.9 mi |
| 5 | 4353 N 111th Ln | $1800 | 4 | 2.5 | 1398 | 0.4 mi |
| 6 | 10660 W Poinsettia Dr | $1925 | 4 | 2.5 | 1444 | 1.4 mi |
| 7 | 10543 W Amelia Ave, Unit 1 | $1915 | 4 | 2.5 | 1445 | 1.5 mi |
| 8 | 11131 W Heatherbrae Dr | $2200 | 4 | 2 | 1832 | 0.1 mi |
| 9 | 11218 W Glenrosa Ave | $2200 | 4 | 2 | 1845 | 0.1 mi |
| 10 | 10412 W Calle De Edens | $2020 | 4 | 2 | 1648 | 1.5 mi |
| 11 | 11224 W Monterosa St | $1845 | 4 | 2 | 1845 | 0.2 mi |
| 12 | 11229 W Devonshire Ave | $1700 | 4 | 2 | 1845 | 0.2 mi |
| 13 | 11104 W Devonshire Ave | $1995 | 4 | 2 | 1832 | 0.2 mi |
| 14 | 10333 W Monterosa Ave | $2025 | 4 | 2.5 | 1471 | 1.7 mi |
| 15 | 4302 N 111th Dr | $2500 | 4 | 2 | 1945 | 0.2 mi |
| 16 | 3143 N 114th Dr | $2250 | 4 | 2 | 1762 | 1.5 mi |
| 17 | 10162 W Amelia Ave | $2350 | 4 | 2 | 1700 | 2.1 mi |
| 18 | 3801 N 106th Dr | $2475 | 4 | 3 | 1445 | 1.3 mi |
| 19 | 3524 N Crystal Ln | $3000 | 4 | 2 | 1897 | 1.1 mi |
| 20 | 10543 W Amelia Ave | $1915 | 4 | 3 | 1445 | 1.5 mi |
| 21 | 11244 W Olive Dr | $2675 | 4 | 2 | 1897 | 1.4 mi |
| 22 | 4418 N 111th Ln | $2165 | 4 | 2.5 | 1846 | 0.4 mi |
| 23 | 11442 W La Reata Ave | $2399 | 4 | 2 | 1861 | 2 mi |
| 24 | 10358 W Piccadilly Rd | $1850 | 4 | 2 | 1950 | 1.7 mi |
| 25 | 4608 N 113th Dr | $1995 | 4 | 2 | 2178 | 0.7 mi |
Projections