REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 45.37% first-year return on $21,000 initial cash invested.
Cash On Cash
45.37%
Cap Rate
17.62%
Rent
$2,235
Cashflow
$794
Rent Confidence: High
Annual
$26,820
Median
$2,155
Avg
$2,228
Samples
25
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 7.5%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment 20% $20,000
Closing costs 1% $1,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,235
Total Expenses $1,441
Mortgage P&I 25% $562
Property Taxes 12% $262
Home Insurance 2% $35
PManagement 10% $224
CapEx 5% $112
Vacancy 6% $134
Maintenance 5% $112
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2228 Piedmont St | $3000 | 4 | 2 | 1640 | 0.8 mi |
| 2 | 1521 Indiana St | $2220 | 4 | 2.5 | 1686 | 0.3 mi |
| 3 | 525 Sunset Dr | $2075 | 4 | 2 | 1259 | 1.3 mi |
| 4 | 2626 Rio Ln | $1995 | 4 | 2 | 1250 | 1.2 mi |
| 5 | 611 Cookman Ave | $2315 | 4 | 2 | 2071 | 1.3 mi |
| 6 | 642 Columbia St | $1635 | 4 | 2 | 1152 | 1.4 mi |
| 7 | 760 18th St | $3275 | 4 | 2.5 | 2001 | 1.3 mi |
| 8 | 756 18th St | $3275 | 4 | 2.5 | 2001 | 1.3 mi |
| 9 | 1421 Wilton Ave | $1810 | 3 | 2 | 1600 | 0.1 mi |
| 10 | 1333 19th St, # A | $2350 | 3 | 2 | 1593 | 0.6 mi |
| 11 | 1235 19th St | $2500 | 3 | 2 | 1593 | 0.8 mi |
| 12 | 1210 W Cypress St | $2125 | 3 | 2 | 1500 | 1 mi |
| 13 | 2415 Orange Center Blvd | $2500 | 3 | 2 | 1650 | 1.1 mi |
| 14 | 2411 W Gore St | $2000 | 3 | 2 | 1487 | 1 mi |
| 15 | 814 W Miller St | $2155 | 3 | 2 | 1494 | 1.1 mi |
| 16 | 1601 W Miller Ave | $2100 | 3 | 2 | 1376 | 0.2 mi |
| 17 | 1436 Wilton Ave | $1895 | 3 | 2 | 1368 | 0.1 mi |
| 18 | 2512 Sea Breeze Ct | $2795 | 4 | 3 | 2180 | 1.6 mi |
| 19 | 799 22nd St | $1925 | 3 | 2 | 1420 | 1.4 mi |
| 20 | 2507 Reef Ct | $2299 | 3 | 2 | 1718 | 1.7 mi |
| 21 | 907 Randall St | $3000 | 3 | 2.5 | 1576 | 1.7 mi |
| 22 | 1623 24th St | $800 | 5 | 2 | 1315 | 0.9 mi |
| 23 | 3024 S Rio Grande Ave | $1099 | 1.5 mi | |||
| 24 | 1612 28th St | $1800 | 3 | 2 | 1330 | 1.4 mi |
| 25 | 1217 W South St | $2750 | 3 | 2.5 | 1500 | 1.6 mi |
Projections