REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 16.15% first-year return on $11,592 initial cash invested.
Cash On Cash
16.15%
Cap Rate
10.48%
Rent
$637
Cashflow
$156
Rent Confidence: High
Annual
$7,644
Median
$625
Avg
$637
Samples
25
Financing
Purchase Price $55,200
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $11,592
Downpayment 20% $11,040
Closing costs 1% $552
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $637
Total Expenses $481
Mortgage P&I 46% $294
Property Taxes 3% $21
Home Insurance 0% $0
PManagement 10% $64
CapEx 5% $32
Vacancy 6% $38
Maintenance 5% $32
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1317 W Dora St | $650 | 1 | 1 | 650 | 0.8 mi |
| 2 | 1421 S Main St | $675 | 1 | 1 | 648 | 1 mi |
| 3 | 321 E Kinkaid St | $725 | 1 | 1 | 650 | 1.3 mi |
| 4 | 1611 S Martinson St | $545 | 1 | 1 | 700 | 1.1 mi |
| 5 | 1253 S Main St | $625 | 1 | 1 | 640 | 1.3 mi |
| 6 | 2022 W Esthner Ave, # 4 | $595 | 1 | 1 | 657 | 1.8 mi |
| 7 | 1927 S Mosley St | $750 | 1 | 1 | 640 | 1.6 mi |
| 8 | 1523 W Merton St, # 2 | $545 | 1 | 1 | 620 | 1.2 mi |
| 9 | 1534 S Wichita St, # 1 | $650 | 1 | 1 | 600 | 0.7 mi |
| 10 | 1323 W Dora St | $550 | 1 | 1 | 600 | 0.8 mi |
| 11 | 1739 S Dodge Ave, Unit 1741 | $700 | 1 | 1 | 600 | 0.9 mi |
| 12 | 2216 S Topeka Ave, # 2 | $625 | 1 | 1 | 620 | 1.4 mi |
| 13 | 1036 S Wichita St, Apt 4 | $675 | 1 | 1 | 625 | 1.6 mi |
| 14 | 1739 S Dodge Ave, Unit 1739 | $700 | 1 | 1 | 587 | 0.9 mi |
| 15 | 1253 1/2 South Main St | $575 | 1 | 1 | 600 | 1.3 mi |
| 16 | 519 W 27th St S | $615 | 1 | 1 | 712 | 1.8 mi |
| 17 | 2156 S Santa Fe St | $750 | 1 | 1 | 610 | 1.6 mi |
| 18 | 1653 S Fern St, # 1 | $625 | 1 | 1 | 584 | 1.2 mi |
| 19 | 1555 S Wichita St, Apt B | $500 | 1 | 1 | 550 | 0.7 mi |
| 20 | 617 E Bayley St | $675 | 1 | 1 | 592 | 1.7 mi |
| 21 | 2006 S Emporia St, # 1/2 | $595 | 1 | 1 | 572 | 1.2 mi |
| 22 | 1346 S Market St, Unit 1346 | $675 | 1 | 1 | 800 | 1.2 mi |
| 23 | 1715 S Fern St, # 1R | $595 | 1 | 1 | 550 | 1.2 mi |
| 24 | 1835 S Exchange Pl | $610 | 1 | 1 | 0.1 mi | |
| 25 | 1801 S Glenn St | $695 | 1 | 1 | 792 | 1.5 mi |
Projections