REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 20.22% first-year return on $16,380 initial cash invested.
Cash On Cash
20.22%
Cap Rate
11.49%
Rent
$1,116
Cashflow
$276
Rent Confidence: High
Annual
$13,392
Median
$1,095
Avg
$1,117
Samples
25
Financing
Purchase Price $78,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,380
Downpayment $15,600
Closing costs $780
Rehab $0
Furnishing $0
Cashflow
Total Income $1,116
Total Expenses $840
Mortgage P&I $415
Property Taxes $107
Home Insurance $27
PManagement $112
CapEx $56
Vacancy $67
Maintenance $56
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 923 Bellevue Ave | $1195 | 3 | 1 | 1314 | 0.4 mi |
| 2 | 995 Diana Ave | $900 | 3 | 1 | 1328 | 0.3 mi |
| 3 | 938 Storer Ave | $950 | 3 | 1 | 1304 | 0.6 mi |
| 4 | 1221 Herman Ave | $1095 | 3 | 1 | 1204 | 0.1 mi |
| 5 | 914 Bisson Ave | $1025 | 3 | 1 | 1196 | 0.1 mi |
| 6 | 1165 Mercer Ave | $950 | 3 | 1 | 1192 | 0.1 mi |
| 7 | 573 Grace Ave | $1300 | 3 | 1 | 1275 | 1.3 mi |
| 8 | 1065 Norka St | $1000 | 3 | 1 | 1272 | 1.4 mi |
| 9 | 1100 Diagonal Rd | $995 | 3 | 1 | 1194 | 0.5 mi |
| 10 | 1288 Roslyn Ave | $1400 | 3 | 1 | 1232 | 1 mi |
| 11 | 1148 La Croix Ave | $1431 | 3 | 1 | 1340 | 1.1 mi |
| 12 | 873 Fried St | $1095 | 3 | 1 | 1176 | 0.5 mi |
| 13 | 834 Kenyon St | $1150 | 3 | 1 | 1288 | 1.8 mi |
| 14 | 1603 Manchester Rd | $859 | 3 | 1 | 1288 | 1.8 mi |
| 15 | 782 Mistletoe Rd | $1195 | 3 | 1 | 1136 | 0.2 mi |
| 16 | 870 Bisson Ave | $1430 | 3 | 1 | 1134 | 0.2 mi |
| 17 | 852 Lawton St | $1200 | 3 | 1224 | 1 mi | |
| 18 | 1058 Mercer Ave | $1250 | 3 | 1.5 | 1274 | 0.4 mi |
| 19 | 384 Noble Ave | $1100 | 3 | 1 | 1309 | 1.8 mi |
| 20 | 1090 Diagonal Rd | $905 | 3 | 1 | 1144 | 0.5 mi |
| 21 | 918 Frederick Blvd | $1095 | 3 | 1 | 1266 | 2.1 mi |
| 22 | 471 Beechwood Dr | $1050 | 3 | 1 | 1241 | 1.8 mi |
| 23 | 963 Penn Ave | $995 | 3 | 1 | 1248 | 1.9 mi |
| 24 | 982 East Ave | $950 | 3 | 1 | 1148 | 0.7 mi |
| 25 | 206 Paris Ave | $1400 | 3 | 1 | 1302 | 2.2 mi |