REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $143k initial cash invested.
Cash On Cash
-11.89%
Cap Rate
3.9%
Rent
$3,095
Cashflow
-$1,413
Rent Confidence: High
Annual
$37,140
Median
$3,000
Avg
$3,076
Samples
25
Financing
Purchase Price $679k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $143k
Downpayment 20% $136k
Closing costs 1% $6,790
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $3,095
Total Expenses $4,508
Mortgage P&I 112% $3,464
Property Taxes 0% $0
Home Insurance 8% $238
PManagement 10% $310
CapEx 5% $155
Vacancy 6% $186
Maintenance 5% $155
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 195 Pleasant Ave, # 195 | $4200 | 3 | 3 | 1700 | 2.9 mi |
| 2 | 181 Carlson St | $3595 | 3 | 2 | 1650 | 2 mi |
| 3 | 43 Redlon Park Rd | $4500 | 3 | 3 | 2088 | 3.9 mi |
| 4 | 10 White Birch Ln, Apt 10 | $3800 | 3 | 2 | 1400 | 1.7 mi |
| 5 | 220 Veranda St | $3750 | 3 | 2 | 1697 | 4.9 mi |
| 6 | 21 Mayfield St | $2800 | 3 | 2 | 1300 | 1.7 mi |
| 7 | 21 Mayfield St, # 2 | $3000 | 3 | 2 | 1300 | 1.7 mi |
| 8 | 56 Chenery St | $3670 | 3 | 2 | 1494 | 3.6 mi |
| 9 | 17 Partridge Rd | $1400 | 3 | 2 | 1556 | 4.2 mi |
| 10 | 19 Brookside Dr | $3300 | 3 | 2.5 | 2300 | 3.8 mi |
| 11 | 42 Savoy St | $3600 | 3 | 2 | 2016 | 4.2 mi |
| 12 | 18 Jackson St | $2950 | 3 | 1.5 | 1400 | 2.5 mi |
| 13 | 305 Deering Ave, # 1 | $2800 | 3 | 2 | 2100 | 4.6 mi |
| 14 | 22 Bailey Ave | $1750 | 3 | 1 | 0.2 mi | |
| 15 | 32 Brook Rd, Unit 1 | $4200 | 3 | 2 | 2184 | 4.9 mi |
| 16 | 107 Oakdale St | $3300 | 3 | 2 | 2300 | 4.3 mi |
| 17 | 588 Ocean Ave | $1200 | 3 | 1 | 1600 | 3.6 mi |
| 18 | 75 Roberts St | $2530 | 3 | 2 | 4.8 mi | |
| 19 | 1056 Forest Avenue-1056 Forest Ave, Apt 1 | $2750 | 3 | 1 | 2.2 mi | |
| 20 | 77 William St, # 1 | $3200 | 3 | 2 | 1200 | 4.4 mi |
| 21 | 105 Dartmouth St, Fl 2 | $2850 | 3 | 1 | 1500 | 4.3 mi |
| 22 | 18 Seavey St, Unit 16-2 | $2410 | 3 | 1 | 1400 | 3.6 mi |
| 23 | 1056 Forest Ave, Apt 3 | $2800 | 3 | 1 | 1200 | 2.2 mi |
| 24 | 105 Dartmouth-furnished St, Unit 1 | $3700 | 3 | 1 | 1400 | 4.3 mi |
| 25 | 143 Lane Ave | $2850 | 3 | 1 | 960 | 0.5 mi |
Projections