REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.86% first-year return on $25,200 initial cash invested.
Cash On Cash
-3.86%
Cap Rate
6.01%
Rent
$861
Cashflow
-$81
Rent Confidence: High
Annual
$10,332
Median
$865
Avg
$863
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment 20% $24,000
Closing costs 1% $1,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $861
Total Expenses $942
Mortgage P&I 74% $639
Property Taxes 4% $37
Home Insurance 5% $42
PManagement 10% $86
CapEx 5% $43
Vacancy 6% $52
Maintenance 5% $43
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1403 N Emporia St, Unit 104 | $720 | 3 | 1 | 985 | 0.5 mi |
| 2 | 2026 N Arkansas Ave | $995 | 3 | 1 | 951 | 1.4 mi |
| 3 | 1727 N Santa Fe Ave | $895 | 3 | 1 | 864 | 0.2 mi |
| 4 | 1520 E 17th St N, Apt 101 | $695 | 3 | 1 | 992 | 1.1 mi |
| 5 | 1520 E 17th St N | $695 | 3 | 1 | 992 | 1.1 mi |
| 6 | 1520 E 17th St N, # 1534-304 | $720 | 3 | 1 | 992 | 1.1 mi |
| 7 | 1544 E 17th St N, Apt 101 | $695 | 3 | 1 | 992 | 1.2 mi |
| 8 | 1544 E 17th St N, Apt 301 | $695 | 3 | 1 | 992 | 1.2 mi |
| 9 | 1544 E 17th St N | $695 | 3 | 1 | 992 | 1.2 mi |
| 10 | 1550 E 17th St N, Apt 104 | $695 | 3 | 1 | 992 | 1.2 mi |
| 11 | 1550 E 17th St N | $695 | 3 | 1 | 992 | 1.2 mi |
| 12 | 1534 E 17th St N | $720 | 3 | 1 | 992 | 1.1 mi |
| 13 | 1502 N Hydraulic St | $995 | 3 | 1 | 999 | 1.3 mi |
| 14 | 1312 N Spruce St | $875 | 3 | 1 | 936 | 2.1 mi |
| 15 | 1715 E 22nd St N | $865 | 3 | 1 | 995 | 1.9 mi |
| 16 | 1921 E 23rd St N | $900 | 3 | 1 | 912 | 2.2 mi |
| 17 | 1739 E 23rd St N | $1000 | 3 | 1 | 901 | 2 mi |
| 18 | 1849 N Salina Ave | $1400 | 3 | 1 | 1016 | 1.9 mi |
| 19 | 1838 N Grove Ave | $895 | 3 | 1 | 1020 | 2.1 mi |
| 20 | 2210 N Waco Ave | $1100 | 3 | 1 | 1064 | 1.5 mi |
| 21 | 1848 N Waco Ave | $995 | 3 | 1 | 1105 | 1 mi |
| 22 | 1550 N Minnesota Ave | $1100 | 3 | 1 | 1155 | 1.6 mi |
| 23 | 1750 N Minneapolis St, Apt 103 | $800 | 3 | 1 | 750 | 1.5 mi |
| 24 | 1607 N Minneapolis St | $925 | 3 | 2 | 926 | 1.4 mi |
| 25 | 1722 E 22nd St N | $800 | 3 | 1 | 756 | 2 mi |
Projections