REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $198k initial cash invested.
Cash On Cash
-20.18%
Cap Rate
2.38%
Rent
$3,669
Cashflow
-$3,322
Rent Confidence: High
Annual
$44,028
Median
$3,400
Avg
$3,639
Samples
25
Financing
Purchase Price $941k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $198k
Downpayment $188k
Closing costs $9,407
Rehab $0
Furnishing $0
Cashflow
Total Income $3,669
Total Expenses $6,991
Mortgage P&I $5,007
Property Taxes $1,030
Home Insurance $1
PManagement $367
CapEx $183
Vacancy $220
Maintenance $183
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1253 Francis St NW | $3400 | 4 | 3 | 3460 | 0 mi |
| 2 | 1267 Francis St NW | $4700 | 4 | 3.5 | 2700 | 0 mi |
| 3 | 1248 Atlantic Dr NW | $5400 | 4 | 3.5 | 3615 | 0.1 mi |
| 4 | 1252 Atlantic Dr NW | $5250 | 4 | 2.5 | 2650 | 0.1 mi |
| 5 | 1247 Holly St NW, Unit B | $5000 | 4 | 4 | 8580 | 0.1 mi |
| 6 | 217 16th St NW, Unit 9 | $2745 | 3 | 3 | 1270 | 0.1 mi |
| 7 | 217 16th St NW | $3400 | 3 | 3 | 1270 | 0.1 mi |
| 8 | 221 16th St NW, Apt 4 | $3200 | 3 | 3 | 1670 | 0.1 mi |
| 9 | 246 16th St NW, Unit 16 | $3000 | 3 | 3 | 2146 | 0.1 mi |
| 10 | 217 16th St NW, Apt 8 | $2750 | 3 | 3 | 1670 | 0.1 mi |
| 11 | 270 17th St NW, Unit 4304 | $4500 | 3 | 3 | 1944 | 0.2 mi |
| 12 | 270 17th St NW, Unit 4306 | $4500 | 3 | 3 | 2027 | 0.2 mi |
| 13 | 217 16th St NW, Apt 9 | $2745 | 3 | 3 | 1270 | 0.3 mi |
| 14 | 217 16th St NW, Apt 6 | $2900 | 3 | 3 | 1270 | 0.3 mi |
| 15 | 390 17th St NW, Unit 4064 | $2495 | 3 | 3 | 1596 | 0.3 mi |
| 16 | 260 18th St NW, Unit 10206 | $4350 | 3 | 3 | 2088 | 0.3 mi |
| 17 | 260 18th St NW | $3900 | 3 | 3 | 2088 | 0.4 mi |
| 18 | 1220 Mecaslin St NW, Apt 3352 | $3126 | 3 | 3 | 1482 | 0.4 mi |
| 19 | 1220 Mecaslin St NW, Apt 1101 | $3076 | 3 | 3 | 1482 | 0.4 mi |
| 20 | 1241 Atlantic Dr NW | $2600 | 3 | 2.5 | 1200 | 0.1 mi |
| 21 | 294 16th St NW | $2600 | 3 | 2.5 | 1650 | 0.1 mi |
| 22 | 362 16th St NW | $3500 | 3 | 2.5 | 2300 | 0.2 mi |
| 23 | 213 16th St NW, Apt 9 | $2845 | 3 | 3.5 | 1670 | 0.2 mi |
| 24 | 217 Nw 16th St, Unit 2 | $4500 | 3 | 3.5 | 1270 | 0.1 mi |
| 25 | 217 16th St NW, Apt 2 | $4500 | 3 | 3.5 | 1270 | 0.1 mi |