REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.78% first-year return on $27,300 initial cash invested.
Cash On Cash
7.78%
Cap Rate
8.72%
Rent
$1,526
Cashflow
$177
Rent Confidence: High
Annual
$18,312
Median
$1,500
Avg
$1,504
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,526
Total Expenses $1,349
Mortgage P&I $692
Property Taxes $214
Home Insurance $46
PManagement $153
CapEx $76
Vacancy $92
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 399 Holly St NW, Apt 7 | $2200 | 2 | 1 | 1143 | 0.5 mi |
| 2 | 399 Holly St NW, Apt 3 | $2200 | 2 | 1 | 1143 | 0.5 mi |
| 3 | 596 S Evelyn Pl NW | $1700 | 2 | 1 | 1084 | 0.5 mi |
| 4 | 1895 Markone St NW | $1600 | 2 | 1 | 1056 | 0.7 mi |
| 5 | 541 W Lake Ave NW | $1600 | 2 | 1 | 980 | 0.3 mi |
| 6 | 772 Hortense Way NW | $1850 | 2 | 1 | 1012 | 0.9 mi |
| 7 | 211 Whitaker Cir NW | $1575 | 2 | 1 | 995 | 0.7 mi |
| 8 | 1627 Hasty Pl NW | $1600 | 2 | 1 | 955 | 0.2 mi |
| 9 | 1934 Markone St NW | $1700 | 2 | 1 | 987 | 0.8 mi |
| 10 | 959 Margaret Pl NW | $1450 | 2 | 1 | 1008 | 1.5 mi |
| 11 | 23 Gertrude Pl NW, Unit B | $2300 | 2 | 1 | 1347 | 0.9 mi |
| 12 | 1889 North Ave NW | $1625 | 2 | 1 | 928 | 0.6 mi |
| 13 | 1570 Spring Ln NW, Unit A | $1500 | 2 | 1 | 950 | 1.1 mi |
| 14 | 2072 Baker Rd NW | $1650 | 2 | 1 | 951 | 1.2 mi |
| 15 | 181 Chappell Rd | $1200 | 2 | 1 | 936 | 1.2 mi |
| 16 | 181 Chappell Rd NW | $1200 | 2 | 1 | 936 | 1.2 mi |
| 17 | 371 Lanier St NW, Apt 2 | $1150 | 2 | 1 | 0.4 mi | |
| 18 | 359 Lanier St NW | $1275 | 2 | 1 | 0.4 mi | |
| 19 | 345 Lanier St NW, Unit 201 | $1200 | 2 | 1 | 0.5 mi | |
| 20 | 345 Lanier St NW, Unit 105 | $1200 | 2 | 1 | 0.5 mi | |
| 21 | 345 Lanier St NW, Unit 103 | $1200 | 2 | 1 | 0.5 mi | |
| 22 | 345 Lanier St NW, Unit 108 | $1200 | 2 | 1 | 0.5 mi | |
| 23 | 359 Lanier St NW, Apt 1 | $1175 | 2 | 1 | 0.4 mi | |
| 24 | 345 Lanier St NW, Unit 102 | $1200 | 2 | 1 | 0.5 mi | |
| 25 | 345 Lanier St NW | $1050 | 2 | 1 | 0.5 mi |