REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 24.11% first-year return on $21,000 initial cash invested.
Cash On Cash
24.11%
Cap Rate
12.31%
Rent
$1,432
Cashflow
$422
Rent Confidence: High
Annual
$17,184
Median
$1,300
Avg
$1,430
Samples
25
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment $20,000
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,432
Total Expenses $1,010
Mortgage P&I $532
Property Taxes $70
Home Insurance $35
PManagement $143
CapEx $72
Vacancy $86
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1603 Richards St, Unit 2NDFLA | $1500 | 2 | 1 | 800 | 0.8 mi |
| 2 | 32 Newell St | $1200 | 2 | 1 | 741 | 0.6 mi |
| 3 | 1120 Darwin St | $1500 | 2 | 1 | 780 | 1.8 mi |
| 4 | 1206 Murphy St | $1350 | 2 | 1 | 768 | 1.8 mi |
| 5 | 1410 Golden St | $1395 | 2 | 1 | 696 | 0.6 mi |
| 6 | 2025 Eppinger St | $1250 | 2 | 1 | 870 | 1.2 mi |
| 7 | 208 Fell St | $1550 | 2 | 1 | 900 | 0.9 mi |
| 8 | 515 Montgomery St, Unit 306 | $2458 | 2 | 1 | 834 | 2 mi |
| 9 | 2021 Hudson St | $1695 | 2 | 1 | 896 | 1.1 mi |
| 10 | 1434 Golden St, Apt A | $1200 | 2 | 1 | 925 | 0.7 mi |
| 11 | 2032 Eppinger St | $1550 | 2 | 1 | 900 | 1.2 mi |
| 12 | 1005 Hearn St | $1100 | 2 | 1 | 725 | 2 mi |
| 13 | 15 Burke Ave | $1250 | 2 | 1 | 684 | 2.2 mi |
| 14 | 210 Mcintyre St | $1685 | 2 | 2 | 816 | 0.8 mi |
| 15 | 24 E Liberty St, Apt 15B | $2150 | 2 | 1 | 933 | 2.2 mi |
| 16 | 1354 Augusta Ave, # 1 | $950 | 2 | 1 | 0.7 mi | |
| 17 | 910 Googe St | $1000 | 2 | 1 | 620 | 1.8 mi |
| 18 | 16 E Taylor St, Unit B | $1695 | 2 | 1 | 1000 | 2.3 mi |
| 19 | 227 W Broughton St, # 3 | $2375 | 2 | 1 | 1.7 mi | |
| 20 | 920 Carter St | $1050 | 2 | 1 | 1.9 mi | |
| 21 | 1301 Stiles Ave, Apt 6 | $1250 | 2 | 1 | 576 | 1.6 mi |
| 22 | 309-311 Huntingdon St | $1000 | 2 | 1 | 2.1 mi | |
| 23 | 702 Tattnall St | $1300 | 2 | 1 | 2.2 mi | |
| 24 | 1301 Stiles Ave | $1150 | 2 | 1 | 576 | 1.9 mi |
| 25 | 1301 Stiles Ave, Apt 2 | $1150 | 2 | 1 | 576 | 2 mi |