REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $62,790 initial cash invested.
Cash On Cash
-4.89%
Cap Rate
5.76%
Rent
$1,996
Cashflow
-$256
Rent Confidence: High
Annual
$23,952
Median
$2,050
Avg
$1,995
Samples
25
Financing
Purchase Price $299k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,790
Downpayment $59,800
Closing costs $2,990
Rehab $0
Furnishing $0
Cashflow
Total Income $1,996
Total Expenses $2,252
Mortgage P&I $1,591
Property Taxes $36
Home Insurance $105
PManagement $200
CapEx $100
Vacancy $120
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1805 E Chanute Pass | $2200 | 3 | 2 | 1503 | 0.2 mi |
| 2 | 5719 S 21st | $2095 | 3 | 2 | 1463 | 0.5 mi |
| 3 | 5719 S 21st Ter | $2095 | 3 | 2 | 1463 | 0.6 mi |
| 4 | 6430 S 17th St | $2200 | 3 | 2 | 1492 | 1 mi |
| 5 | 1509 E Sunland Ave | $2125 | 3 | 2 | 1454 | 0.7 mi |
| 6 | 1422 E Wayland Dr | $2080 | 3 | 2 | 1471 | 0.9 mi |
| 7 | 1516 E La Salle St | $1900 | 3 | 2 | 1454 | 0.7 mi |
| 8 | 4816 S 17th St | $1650 | 3 | 2 | 1554 | 0.8 mi |
| 9 | 2032 E Alta Vista Rd | $1595 | 3 | 2 | 1570 | 0.8 mi |
| 10 | 5825 S 12 Ln | $2595 | 3 | 2 | 1470 | 1.2 mi |
| 11 | 2214 E Saint Catherine Ave | $2035 | 3 | 2 | 1564 | 1 mi |
| 12 | 6614 S 24th Pl | $2050 | 3 | 2 | 1480 | 1.5 mi |
| 13 | 1726 E Vineyard Rd | $1800 | 3 | 2 | 1454 | 1.2 mi |
| 14 | 1110 E Fraktur Rd | $2280 | 3 | 2 | 1460 | 1.4 mi |
| 15 | 1432 E Hidalgo Ave | $1800 | 3 | 2 | 1381 | 0.9 mi |
| 16 | 1457 E Irwin Ave | $2000 | 3 | 2 | 1459 | 1.7 mi |
| 17 | 2612 E Alta Vista Rd | $1595 | 3 | 1 | 1150 | 1.6 mi |
| 18 | 2620 E Hidalgo Ave | $1750 | 3 | 2 | 1565 | 1.6 mi |
| 19 | 1749 E Southern Ave | $1395 | 3 | 1 | 1025 | 0.4 mi |
| 20 | 1432 E Carson Rd | $2275 | 3 | 2 | 1566 | 1.7 mi |
| 21 | 1757 E Wier Ave | $1795 | 3 | 2 | 1681 | 0.8 mi |
| 22 | 2311 E Pecan Rd | $2500 | 3 | 2.5 | 1505 | 0.9 mi |
| 23 | 5802 S 11th St | $2155 | 3 | 2 | 1606 | 1.5 mi |
| 24 | 6216 S 10th St | $1816 | 3 | 1 | 1.8 mi | |
| 25 | 6447 S 17th Pl | $2100 | 3 | 2 | 1668 | 1 mi |