REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 20.6% first-year return on $15,729 initial cash invested.
Cash On Cash
20.6%
Cap Rate
11.54%
Rent
$1,016
Cashflow
$270
Rent Confidence: High
Annual
$12,192
Median
$995
Avg
$1,016
Samples
25
Financing
Purchase Price $74,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $15,729
Downpayment 20% $14,980
Closing costs 1% $749
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,016
Total Expenses $746
Mortgage P&I 39% $399
Property Taxes 6% $56
Home Insurance 3% $26
PManagement 10% $102
CapEx 5% $51
Vacancy 6% $61
Maintenance 5% $51
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1545 Steele St | $1050 | 2 | 1 | 986 | 0.7 mi |
| 2 | 1518 Windle St | $950 | 2 | 1 | 1000 | 0.9 mi |
| 3 | 1518 Windle St, Unit 1518 | $950 | 2 | 1 | 950 | 0.9 mi |
| 4 | 1330 Barnett St, Apt 4 | $925 | 2 | 1 | 900 | 0.4 mi |
| 5 | 1820 Grunthal St | $1175 | 2 | 1 | 1031 | 1.1 mi |
| 6 | 1404 Mcconihe St, Unit Upper | $900 | 2 | 1 | 900 | 0.5 mi |
| 7 | 1495 Union St W | $1038 | 2 | 1 | 920 | 0.9 mi |
| 8 | 1765 Dot St | $1145 | 2 | 1 | 912 | 1.2 mi |
| 9 | 1268 W 6th St, Unit Second | $1075 | 2 | 1 | 850 | 0.2 mi |
| 10 | 1268 W 6th St, Unit Ground | $1075 | 2 | 1 | 850 | 0.2 mi |
| 11 | 1268 W 6th St, Apt U | $1050 | 2 | 1 | 850 | 0.2 mi |
| 12 | 1045 W 12th St | $1095 | 2 | 1 | 1072 | 1 mi |
| 13 | 1435 Grothe St | $995 | 2 | 1 | 858 | 0.4 mi |
| 14 | 1236 W 9th St | $975 | 2 | 1 | 869 | 0.6 mi |
| 15 | 1473 W 10th St | $1325 | 2 | 1 | 1095 | 0.9 mi |
| 16 | 1469 W 7th St, Unit 2 | $950 | 2 | 1 | 864 | 0.6 mi |
| 17 | 1402 Mcconihe St, Unit Upper | $1100 | 2 | 1 | 850 | 0.5 mi |
| 18 | 1672 W 2nd St | $936 | 2 | 1 | 875 | 1 mi |
| 19 | 1337 Rushing St | $1000 | 2 | 1 | 1143 | 0.6 mi |
| 20 | 1280 W 5th St | $950 | 2 | 1 | 816 | 0.2 mi |
| 21 | 2316 Moncrief Rd | $845 | 2 | 1 | 872 | 1.1 mi |
| 22 | 2326 Moncrief Rd | $845 | 2 | 1 | 872 | 1.1 mi |
| 23 | 1616 8th St W, Unit 4 | $900 | 2 | 1 | 850 | 1 mi |
| 24 | 803 Rushing St | $995 | 2 | 1 | 837 | 0.8 mi |
| 25 | 1555 W 7th St | $1150 | 2 | 1.5 | 1039 | 0.8 mi |
Projections