REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.29% first-year return on $36,750 initial cash invested.
Cash On Cash
5.29%
Cap Rate
8.15%
Rent
$1,654
Cashflow
$162
Rent Confidence: High
Annual
$19,848
Median
$1,675
Avg
$1,654
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment 20% $35,000
Closing costs 1% $1,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,654
Total Expenses $1,492
Mortgage P&I 57% $943
Property Taxes 4% $58
Home Insurance 4% $61
PManagement 10% $165
CapEx 5% $83
Vacancy 6% $99
Maintenance 5% $83
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 106 Helmken St | $1700 | 3 | 1 | 1025 | 0.8 mi |
| 2 | 216-A Screven Ave | $1675 | 3 | 1 | 1110 | 0.3 mi |
| 3 | 1227 E Park Ave | $1775 | 3 | 1 | 1012 | 1.3 mi |
| 4 | 714 Waters Ave Unit A | $1500 | 3 | 1 | 995 | 1.4 mi |
| 5 | 310 Forrest Ave | $1600 | 3 | 1 | 900 | 0.2 mi |
| 6 | 1119 E 32nd St | $1550 | 3 | 1 | 1000 | 1.8 mi |
| 7 | 1112 E Bolton St | $1600 | 3 | 1 | 1112 | 1.4 mi |
| 8 | 16 Helmken St | $1850 | 3 | 1 | 924 | 0.9 mi |
| 9 | 26 Culver St | $1900 | 3 | 1 | 950 | 1.3 mi |
| 10 | 1401 E 33rd St | $1550 | 3 | 1 | 960 | 1.6 mi |
| 11 | 2206 Causton Bluff Rd | $1200 | 3 | 1 | 1150 | 1.1 mi |
| 12 | 2132 Greenwood St | $1500 | 3 | 1 | 912 | 0.9 mi |
| 13 | 1408 E 38th St | $1795 | 3 | 1 | 1096 | 1.9 mi |
| 14 | 812 Paulsen St | $1295 | 3 | 1 | 950 | 1.8 mi |
| 15 | 814 Paulsen St | $1295 | 3 | 1 | 950 | 1.8 mi |
| 16 | 114 Oleander Ave | $1995 | 3 | 1 | 1128 | 1.9 mi |
| 17 | 2137 Bolling St | $1600 | 3 | 1 | 1204 | 1 mi |
| 18 | 1216 E 37th St | $1995 | 3 | 1 | 1154 | 2 mi |
| 19 | 2125 Alaska St | $1700 | 3 | 1 | 1292 | 1.1 mi |
| 20 | 817 E Bolton St | $1925 | 3 | 1.5 | 1105 | 1.7 mi |
| 21 | 2031 Utah St | $2300 | 3 | 1 | 1348 | 0.8 mi |
| 22 | 766 E Bolton St | $1795 | 3 | 1 | 864 | 1.9 mi |
| 23 | 1147 Graydon St, Unit A | $1990 | 3 | 2 | 1020 | 1.3 mi |
| 24 | 1943 New Mexico St | $1475 | 3 | 1 | 0.8 mi | |
| 25 | 23 Mastick St | $800 | 3 | 1 | 0.8 mi |
Projections