REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 17.41% first-year return on $14,679 initial cash invested.
Cash On Cash
17.41%
Cap Rate
10.83%
Rent
$930
Cashflow
$213
Rent Confidence: High
Annual
$11,160
Median
$925
Avg
$930
Samples
25
Financing
Purchase Price $69,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $14,679
Downpayment 20% $13,980
Closing costs 1% $699
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $930
Total Expenses $717
Mortgage P&I 40% $372
Property Taxes 9% $80
Home Insurance 3% $24
PManagement 10% $93
CapEx 5% $46
Vacancy 6% $56
Maintenance 5% $46
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1409 E 24th St | $750 | 2 | 1 | 600 | 0.3 mi |
| 2 | 1764 E 26th St | $800 | 2 | 1 | 672 | 0.3 mi |
| 3 | 1719 E 25th St | $1100 | 2 | 1 | 562 | 0.2 mi |
| 4 | 1717 25th St E | $1100 | 2 | 1 | 562 | 0.2 mi |
| 5 | 1717 E 25th St | $1195 | 2 | 1 | 562 | 0.2 mi |
| 6 | 1517 24th St E | $928 | 2 | 1 | 702 | 0 mi |
| 7 | 406 E 27th St | $825 | 2 | 1 | 600 | 1.2 mi |
| 8 | 5435 Alta St | $925 | 2 | 1 | 616 | 1.6 mi |
| 9 | 2103 Lambert St | $950 | 2 | 1 | 672 | 1.1 mi |
| 10 | 298 48th St E | $981 | 2 | 1 | 616 | 2.1 mi |
| 11 | 1184 E 18th St, Unit A | $1100 | 2 | 1 | 700 | 0.7 mi |
| 12 | 481 E 44th St, Unit B | $895 | 2 | 1 | 668 | 1.6 mi |
| 13 | 1225 E 24th St | $1100 | 2 | 1 | 729 | 0.4 mi |
| 14 | 3743 Peachtree St, # 3743 | $900 | 2 | 1 | 700 | 1.3 mi |
| 15 | 3308 Bridier St | $825 | 2 | 1 | 750 | 0.4 mi |
| 16 | 3341 Westlake Ave | $1050 | 2 | 1 | 700 | 1.3 mi |
| 17 | 239 16th St E, Apt 3 | $747 | 2 | 1 | 690 | 1.6 mi |
| 18 | 239 16th St E, Apt 1 | $747 | 2 | 1 | 690 | 1.6 mi |
| 19 | 239 16th St E, Apt 4 | $747 | 2 | 1 | 690 | 1.6 mi |
| 20 | 239 16th St E | $797 | 2 | 1 | 690 | 1.6 mi |
| 21 | 1424 E 25th St | $1100 | 2 | 1 | 768 | 0.2 mi |
| 22 | 239 E 16th St, Apt 2 | $958 | 2 | 1 | 690 | 1.6 mi |
| 23 | 239 16th St E, Apt 2 | $850 | 2 | 1 | 690 | 1.6 mi |
| 24 | 239 E 16th St | $958 | 2 | 1 | 690 | 1.6 mi |
| 25 | 5521 Alta St | $925 | 2 | 1 | 696 | 1.7 mi |
Projections