REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.51% first-year return on $43,050 initial cash invested.
Cash On Cash
-3.51%
Cap Rate
6.1%
Rent
$1,541
Cashflow
-$126
Rent Confidence: High
Annual
$18,492
Median
$1,500
Avg
$1,566
Samples
25
Financing
Purchase Price $205k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,050
Downpayment 20% $41,000
Closing costs 1% $2,050
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,541
Total Expenses $1,667
Mortgage P&I 71% $1,091
Property Taxes 7% $104
Home Insurance 5% $72
PManagement 10% $154
CapEx 5% $77
Vacancy 6% $92
Maintenance 5% $77
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 909 Blue Ridge Dr | $1050 | 2 | 1 | 660 | 0.7 mi |
| 2 | 909 Blue Ridge Dr, Unit B | $1050 | 2 | 1 | 660 | 0.7 mi |
| 3 | 219 Lucile St | $1995 | 2 | 1 | 623 | 1.1 mi |
| 4 | 1127 N 5th St, Unit A | $1495 | 2 | 1 | 700 | 1.1 mi |
| 5 | 1808 Joy Cir | $1550 | 2 | 1 | 748 | 0.2 mi |
| 6 | 1438 Pennock Ave Unit A | $1400 | 2 | 1 | 730 | 0.7 mi |
| 7 | 1438 Pennock Ave # A | $1500 | 2 | 1 | 730 | 0.7 mi |
| 8 | 203 Gatewood Ave Unit B | $1400 | 2 | 1 | 560 | 0.9 mi |
| 9 | 520 Wesley Ave | $1600 | 2 | 1 | 768 | 0.5 mi |
| 10 | 219 Queen Ave Unit A | $1400 | 2 | 1 | 750 | 0.8 mi |
| 11 | 200 Prince Ave Unit A | $1600 | 2 | 1 | 750 | 0.8 mi |
| 12 | 217B Queen Ave | $1400 | 2 | 1 | 756 | 0.8 mi |
| 13 | 1320 Pennock Ave | $1595 | 2 | 1 | 750 | 1 mi |
| 14 | 312 Marshall St | $2100 | 2 | 1 | 783 | 0.6 mi |
| 15 | 434 E Trinity Ln | $1295 | 2 | 1 | 800 | 0.3 mi |
| 16 | 338 Edith Ave | $1595 | 2 | 1 | 792 | 0.4 mi |
| 17 | 210C Duke St, Unit C | $1395 | 2 | 1 | 780 | 0.8 mi |
| 18 | 210 Duke St, Unit B | $1349 | 2 | 1 | 780 | 0.8 mi |
| 19 | 541 Wesley Ave, Unit Main | $1750 | 2 | 1 | 785 | 0.7 mi |
| 20 | 810 Chickasaw Ave | $1495 | 2 | 1 | 816 | 0.4 mi |
| 21 | 905 Blue Ridge Dr | $1400 | 2 | 1 | 800 | 0.7 mi |
| 22 | 903 Crockett St | $1800 | 2 | 1 | 816 | 0.8 mi |
| 23 | 407 Edwin St, Unit A | $1950 | 2 | 1 | 0.3 mi | |
| 24 | 1504 Jones Ave | $1895 | 2 | 1 | 888 | 0.3 mi |
| 25 | 204 Prince Ave Unit A | $2100 | 2 | 1 | 0.8 mi |
Projections