REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 22.95% first-year return on $18,879 initial cash invested.
Cash On Cash
22.95%
Cap Rate
12.11%
Rent
$1,359
Cashflow
$361
Rent Confidence: High
Annual
$16,308
Median
$1,323
Avg
$1,303
Samples
25
Financing
Purchase Price $89,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,879
Downpayment $17,980
Closing costs $899
Rehab $0
Furnishing $0
Cashflow
Total Income $1,359
Total Expenses $998
Mortgage P&I $478
Property Taxes $134
Home Insurance $32
PManagement $136
CapEx $68
Vacancy $82
Maintenance $68
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1584 W 27th St | $1025 | 3 | 2 | 1812 | 0.4 mi |
| 2 | 1546 32nd St W | $1153 | 3 | 2 | 1540 | 0.3 mi |
| 3 | 1351 W 25th St | $995 | 3 | 1 | 1968 | 0.8 mi |
| 4 | 1594 W 22nd St | $1450 | 3 | 2 | 1419 | 0.7 mi |
| 5 | 1740 Audubon St | $1498 | 3 | 2 | 1.1 mi | |
| 6 | 1624 W 31st St | $1475 | 3 | 2 | 1285 | 0.1 mi |
| 7 | 1572 W 24th St | $1195 | 3 | 2 | 1332 | 0.6 mi |
| 8 | 1610 W 36th St | $1150 | 3 | 2 | 1302 | 0.4 mi |
| 9 | 1478 Mason Ave | $1358 | 3 | 2 | 1284 | 0.6 mi |
| 10 | 1497 W 23rd St | $1399 | 3 | 2 | 1304 | 0.7 mi |
| 11 | 1730 W 19th St | $1200 | 3 | 2 | 1323 | 0.9 mi |
| 12 | 1560 W 30th St | $1495 | 3 | 2 | 1199 | 0.3 mi |
| 13 | 1923 W 44th St | $1350 | 3 | 2 | 1298 | 1.1 mi |
| 14 | 1359 W 22nd St | $1350 | 3 | 3.5 | 2022 | 0.9 mi |
| 15 | 1525 W 33rd St | $1395 | 3 | 2 | 1203 | 0.4 mi |
| 16 | 5268 Cord Ave | $1323 | 3 | 2 | 1230 | 0.8 mi |
| 17 | 1303 W 30th St | $1090 | 3 | 2 | 1239 | 0.8 mi |
| 18 | 1548 W 23rd St | $1150 | 3 | 2 | 1204 | 0.7 mi |
| 19 | 1943 45th St W | $1522 | 3 | 2 | 1260 | 1.2 mi |
| 20 | 1444 W 22nd St | $1400 | 3 | 2 | 1223 | 0.9 mi |
| 21 | 1356 W 24th St | $1990 | 3 | 2 | 1200 | 0.9 mi |
| 22 | 1558 W 33rd St | $1195 | 3 | 2 | 1120 | 0.3 mi |
| 23 | 1586 W 36th St | $1049 | 3 | 2 | 1120 | 0.4 mi |
| 24 | 1572 36th St W | $1209 | 3 | 2 | 1094 | 0.4 mi |
| 25 | 1998 Erline Dr | $1150 | 3 | 2 | 1120 | 0.7 mi |