REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.78% first-year return on $41,433 initial cash invested.
Cash On Cash
4.78%
Cap Rate
7.73%
Rent
$1,867
Cashflow
$165
Rent Confidence: High
Annual
$22,404
Median
$1,850
Avg
$1,841
Samples
25
Financing
Purchase Price $197k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $41,433
Downpayment 20% $39,460
Closing costs 1% $1,973
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,867
Total Expenses $1,702
Mortgage P&I 54% $1,013
Property Taxes 7% $135
Home Insurance 4% $69
PManagement 10% $187
CapEx 5% $93
Vacancy 6% $112
Maintenance 5% $93
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1328 Lowrie Ave | $2100 | 3 | 1.5 | 1313 | 0.1 mi |
| 2 | 1011 Columbia St | $1200 | 3 | 1 | 1200 | 0.9 mi |
| 3 | 2148 W South St | $2100 | 3 | 1 | 1250 | 1.6 mi |
| 4 | 1601 W Miller Ave | $2100 | 3 | 2 | 1376 | 0.2 mi |
| 5 | 1436 Wilton Ave | $1895 | 3 | 2 | 1368 | 0.1 mi |
| 6 | 2411 W Gore St | $2000 | 3 | 2 | 1487 | 1.1 mi |
| 7 | 814 W Miller St | $2155 | 3 | 2 | 1494 | 1 mi |
| 8 | 1421 Wilton Ave | $1810 | 3 | 2 | 1600 | 0.1 mi |
| 9 | 1210 W Cypress St | $2125 | 3 | 2 | 1500 | 1 mi |
| 10 | 799 22nd St | $1925 | 3 | 2 | 1420 | 1.3 mi |
| 11 | 1333 19th St, # A | $2350 | 3 | 2 | 1593 | 0.5 mi |
| 12 | 2216 Lake Sunset Dr | $1795 | 3 | 1 | 1103 | 1.3 mi |
| 13 | 1235 19th St | $2500 | 3 | 2 | 1593 | 0.7 mi |
| 14 | 812 Colyer St | $1530 | 3 | 1 | 1120 | 1.8 mi |
| 15 | 634 18th St | $1900 | 3 | 1 | 1059 | 1.4 mi |
| 16 | 517 Albany Ave | $1700 | 3 | 1 | 1057 | 1.5 mi |
| 17 | 1612 28th St | $1800 | 3 | 2 | 1330 | 1.3 mi |
| 18 | 1514 Indiana St | $1495 | 3 | 1 | 932 | 0.3 mi |
| 19 | 1111 W South St | $1400 | 3 | 1 | 1064 | 1.7 mi |
| 20 | 609 Indiana St | $1200 | 3 | 2 | 1334 | 1.5 mi |
| 21 | 443 Mcfall Ave | $1400 | 3 | 1 | 1072 | 1.8 mi |
| 22 | 2415 Orange Center Blvd | $2500 | 3 | 2 | 1650 | 1.2 mi |
| 23 | 639 Grand St | $1595 | 3 | 1 | 1008 | 1.4 mi |
| 24 | 639 Grand St | $1595 | 3 | 1 | 1008 | 1.4 mi |
| 25 | 2773 L B Mcleod Rd, # 2773 | $1850 | 3 | 2 | 1338 | 1.8 mi |
Projections