REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.86% first-year return on $32,970 initial cash invested.
Cash On Cash
3.86%
Cap Rate
7.78%
Rent
$1,529
Cashflow
$106
Rent Confidence: High
Annual
$18,348
Median
$1,525
Avg
$1,529
Samples
25
Financing
Purchase Price $157k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $32,970
Downpayment $31,400
Closing costs $1,570
Rehab $0
Furnishing $0
Cashflow
Total Income $1,529
Total Expenses $1,423
Mortgage P&I $836
Property Taxes $135
Home Insurance $55
PManagement $153
CapEx $76
Vacancy $92
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3203 Conrad St | $1600 | 3 | 2 | 1190 | 0.7 mi |
| 2 | 515 Denny Rd | $1630 | 3 | 2 | 1218 | 1 mi |
| 3 | 511 Denny Rd | $1400 | 3 | 2 | 1239 | 1 mi |
| 4 | 3615 Sherbourne Ln | $1700 | 3 | 2 | 1240 | 1.5 mi |
| 5 | 2820 Leo Dr | $1595 | 3 | 2 | 1228 | 1.8 mi |
| 6 | 1807 Cody Ave | $1500 | 3 | 2 | 1200 | 2.2 mi |
| 7 | 3210 Harte Pl | $1550 | 3 | 2 | 1348 | 0.6 mi |
| 8 | 1811 Cody Ave | $1400 | 3 | 2 | 1200 | 2.2 mi |
| 9 | 2111 Joseph Mcneil Ave | $1495 | 3 | 2 | 1200 | 2.3 mi |
| 10 | 1317 Cushing St | $1505 | 3 | 2 | 1300 | 1.2 mi |
| 11 | 4 Pyracantha Ct | $1750 | 3 | 2 | 1188 | 2.2 mi |
| 12 | 1608 Kay St | $1495 | 3 | 2 | 1184 | 2.2 mi |
| 13 | 7 Chapel Downs Ct | $1545 | 3 | 2 | 1200 | 2.4 mi |
| 14 | 3715 Sherbourne Ln | $1165 | 3 | 2 | 1276 | 1.6 mi |
| 15 | 1921 Bradford St | $1425 | 3 | 2 | 1224 | 2.2 mi |
| 16 | 3709 Country Ridge Rd | $1475 | 3 | 2 | 1176 | 2.3 mi |
| 17 | 1806 11th St | $1645 | 3 | 2 | 1248 | 2.2 mi |
| 18 | 1803 Water St | $1295 | 3 | 2 | 1157 | 2.2 mi |
| 19 | 3609 Country Ridge Rd | $1670 | 3 | 2 | 1148 | 2.2 mi |
| 20 | 1919 Sheldon Rd | $1750 | 3 | 2 | 1261 | 2.3 mi |
| 21 | 1504 17th St | $1495 | 3 | 2 | 1365 | 1.2 mi |
| 22 | 3717 Atlas St | $1395 | 3 | 2 | 1300 | 2.2 mi |
| 23 | 3704 Sherbourne Ln | $1525 | 3 | 2 | 1375 | 1.6 mi |
| 24 | 3 Landry Ct | $1675 | 3 | 2 | 1472 | 0.9 mi |
| 25 | 3307 Amos Dr | $1551 | 3 | 1 | 1200 | 0.6 mi |