REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 29.08% first-year return on $17,829 initial cash invested.
Cash On Cash
29.08%
Cap Rate
13.54%
Rent
$1,895
Cashflow
$432
Rent Confidence: High
Annual
$22,740
Median
$1,900
Avg
$1,916
Samples
25
Financing
Purchase Price $84,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $17,829
Downpayment $16,980
Closing costs $849
Rehab $0
Furnishing $0
Cashflow
Total Income $1,895
Total Expenses $1,463
Mortgage P&I $431
Property Taxes $38
Home Insurance $30
HOA $470
PManagement 10% $190
CapEx 5% $95
Vacancy 6% $114
Maintenance 5% $95
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 15262 Grover St | $2100 | 3 | 2 | 1198 | 0.6 mi |
| 2 | 3035 S 147th Cir | $2000 | 3 | 2 | 1196 | 0.9 mi |
| 3 | 14217 Weir St | $1795 | 3 | 2 | 1212 | 2.1 mi |
| 4 | 14706 Orchard Cir | $1750 | 3 | 2 | 1340 | 1.6 mi |
| 5 | 16614 Ehlers St | $2150 | 3 | 2 | 1240 | 2.8 mi |
| 6 | 15325 Nina St | $1945 | 3 | 2 | 1494 | 0.6 mi |
| 7 | 14047 Weir St | $1550 | 3 | 2 | 1312 | 2.2 mi |
| 8 | 15230 Ontario St | $1900 | 3 | 2 | 1525 | 0.4 mi |
| 9 | 15273 Valley St | $2100 | 3 | 2.5 | 1400 | 0.5 mi |
| 10 | 15220 Valley St | $1750 | 3 | 2 | 1606 | 0.4 mi |
| 11 | 15724 O Cir | $2300 | 3 | 3 | 1122 | 1.9 mi |
| 12 | 17728 Margo St | $2100 | 3 | 2 | 1120 | 5.4 mi |
| 13 | 12311 Weir St | $1725 | 3 | 2.5 | 1128 | 4.1 mi |
| 14 | 12423 Arbor St | $1900 | 3 | 1.5 | 1094 | 3.7 mi |
| 15 | 16144 Cherrywood St | $1995 | 3 | 2 | 1222 | 5.1 mi |
| 16 | 17729 Olive St | $1880 | 3 | 2 | 1209 | 5.3 mi |
| 17 | 5056 Magnolia St | $1875 | 3 | 1.5 | 1098 | 4.1 mi |
| 18 | 12405 B St | $1999 | 3 | 2 | 1407 | 3.6 mi |
| 19 | 15614 Redwood St | $2100 | 3 | 2 | 1314 | 4.5 mi |
| 20 | 16565 Dorcas St | $1700 | 3 | 1 | 1198 | 2.7 mi |
| 21 | 6620 S 139th St | $1700 | 3 | 2 | 1402 | 3.7 mi |
| 22 | 14068 Drexel Cir | $1895 | 3 | 2 | 1424 | 3.5 mi |
| 23 | 13832 W Cir | $1900 | 3 | 2 | 1536 | 3 mi |
| 24 | 13826 X Cir | $1800 | 3 | 2 | 1532 | 3 mi |
| 25 | 3313 S 121st St | $2000 | 3 | 2 | 924 | 4 mi |