REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.32% first-year return on $33,600 initial cash invested.
Cash On Cash
-1.32%
Cap Rate
6.56%
Rent
$1,201
Cashflow
-$37
Rent Confidence: High
Annual
$14,412
Median
$1,175
Avg
$1,242
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment 20% $32,000
Closing costs 1% $1,600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,201
Total Expenses $1,238
Mortgage P&I 71% $852
Property Taxes 2% $18
Home Insurance 5% $56
PManagement 10% $120
CapEx 5% $60
Vacancy 6% $72
Maintenance 5% $60
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 220 Ogle Ave | $875 | 2 | 1 | 1.2 mi | |
| 2 | 221 Hawthorne Ave, Apt 2 | $1095 | 2 | 1 | 2.2 mi | |
| 3 | 1418 Laurel Ave | $1000 | 2 | 1 | 3 mi | |
| 4 | 2718 Painter Ave, Apt D111 | $1200 | 2 | 1 | 3 mi | |
| 5 | 1509 Highland Ave, Apt A105 | $1300 | 2 | 1 | 3.1 mi | |
| 6 | 3113 Ginn Dr, Apt 3 | $1175 | 2 | 1 | 3.2 mi | |
| 7 | 1201 Highland Ave | $900 | 2 | 1 | 3.3 mi | |
| 8 | 204 Wynn Ave, Apt 201 | $965 | 2 | 1 | 3.5 mi | |
| 9 | 2733 Jersey Ave, Apt B303 | $1200 | 2 | 1 | 580 | 3 mi |
| 10 | 2733 Jersey Ave, Apt B302 | $1295 | 2 | 1 | 580 | 3 mi |
| 11 | 2718 Painter Ave, Apt B108 | $1600 | 2 | 1 | 580 | 3 mi |
| 12 | 2718 Painter Ave, Apt C110 | $1000 | 2 | 1 | 583 | 3 mi |
| 13 | 1221 White Ave, Apt 3 | $775 | 1 | 350 | 3 mi | |
| 14 | 1700 Clinch Ave, Apt 614 | $995 | 1 | 336 | 2.8 mi | |
| 15 | 1712 Young Ave | $2000 | 2 | 1 | 750 | 1.1 mi |
| 16 | 213 W Moody Ave | $1245 | 2 | 1 | 744 | 1.7 mi |
| 17 | 327 Sw Doyle St | $1600 | 2 | 1 | 800 | 1.1 mi |
| 18 | 505 Union Ave, Apt 204 | $1750 | 1 | 468 | 3.5 mi | |
| 19 | 316 James Agee St, Apt 2 | $1100 | 1 | 490 | 3.1 mi | |
| 20 | 1100 Drive, D | $1700 | 2 | 1 | 788 | 1.4 mi |
| 21 | 1610 Clinch Ave, Apt 6 | $575 | 1 | 1 | 400 | 2.8 mi |
| 22 | 1507 Highland Ave, Apt B203 | $1995 | 2 | 1 | 660 | 3.2 mi |
| 23 | 211 Flenniken Ave | $1500 | 2 | 1 | 800 | 1.5 mi |
| 24 | 3061 Kingston Pike, Unit 6 | $1100 | 1 | 1 | 400 | 3.1 mi |
| 25 | 3061 Kingston Unit Pike, Unit 6 | $1100 | 1 | 1 | 400 | 3.1 mi |
Projections