REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 25.1% first-year return on $17,640 initial cash invested.
Cash On Cash
25.1%
Cap Rate
12.23%
Rent
$1,196
Cashflow
$369
Rent Confidence: High
Annual
$14,352
Median
$1,175
Avg
$1,196
Samples
25
Financing
Purchase Price $84,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $17,640
Downpayment $16,800
Closing costs $840
Rehab $0
Furnishing $0
Cashflow
Total Income $1,196
Total Expenses $827
Mortgage P&I $427
Property Taxes $59
Home Insurance $29
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 | 1435 W 22nd St | $999 | 3 | 1 | 1297 | 0.2 mi |
| 2 | 1353 23rd St W | $1179 | 3 | 1 | 1380 | 0.1 mi |
| 3 | 1353 W 23rd St | $1075 | 3 | 1 | 1380 | 0.1 mi |
| 4 | 1025 W 25th St | $1095 | 3 | 1 | 1331 | 0.7 mi |
| 5 | 1248 W 28th St | $1175 | 3 | 1 | 1359 | 0.4 mi |
| 6 | 1545 W 24th St | $995 | 3 | 1 | 1238 | 0.5 mi |
| 7 | 1319 W 22nd St | $1525 | 3 | 1 | 1182 | 0.1 mi |
| 8 | 1204 W 27th St | $1175 | 3 | 1 | 1200 | 0.4 mi |
| 9 | 1236 W 28th St | $1325 | 3 | 1 | 1200 | 0.4 mi |
| 10 | 1407 W 31st St | $1500 | 3 | 1 | 1200 | 0.6 mi |
| 11 | 1586 17th St W | $1050 | 3 | 1 | 1200 | 0.8 mi |
| 12 | 1586 W 17th St | $1050 | 3 | 1 | 1200 | 0.8 mi |
| 13 | 1243 W 29th St | $1500 | 3 | 1 | 1145 | 0.5 mi |
| 14 | 1424 W 13th St | $1430 | 3 | 1 | 1168 | 0.8 mi |
| 15 | 1321 W 12th St | $1000 | 3 | 1 | 1497 | 0.9 mi |
| 16 | 1359 W 31st St, Unit 2 | $1300 | 3 | 1 | 1100 | 0.6 mi |
| 17 | 1516 W 23rd St | $1125 | 3 | 1 | 1072 | 0.4 mi |
| 18 | 1717 W 26th St | $950 | 3 | 1 | 1100 | 0.8 mi |
| 19 | 1458 W 19th St | $1155 | 3 | 1 | 1056 | 0.4 mi |
| 20 | 1585 W 16th St | $1250 | 3 | 1 | 1080 | 0.8 mi |
| 21 | 1497 W 23rd St | $1399 | 3 | 2 | 1304 | 0.3 mi |
| 22 | 1357 W 22nd St | $1000 | 3 | 1 | 1011 | 0.1 mi |
| 23 | 1478 Mason Ave | $1358 | 3 | 2 | 1284 | 0.4 mi |
| 24 | 1425 W 26th St | $1095 | 3 | 1 | 1008 | 0.2 mi |
| 25 | 1216 W 24th St | $1200 | 3 | 1 | 1005 | 0.3 mi |