REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $57,729 initial cash invested.
Cash On Cash
-7.05%
Cap Rate
5.29%
Rent
$1,747
Cashflow
-$339
Rent Confidence: High
Annual
$20,964
Median
$1,695
Avg
$1,748
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,729
Downpayment $54,980
Closing costs $2,749
Rehab $0
Furnishing $0
Cashflow
Total Income $1,747
Total Expenses $2,086
Mortgage P&I $1,463
Property Taxes $73
Home Insurance $96
PManagement $175
CapEx $87
Vacancy $105
Maintenance $87
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1920 Attucks Ave | $1560 | 3 | 1 | 1020 | 0.2 mi |
| 2 | 4210 Gallimore St | $1750 | 3 | 1 | 1020 | 0.4 mi |
| 3 | 2183 Patterson Ave | $1625 | 3 | 1 | 1092 | 0.3 mi |
| 4 | 4058 Ferrow St | $1675 | 3 | 1 | 1023 | 0.7 mi |
| 5 | 2103 Patterson Ave | $1695 | 3 | 1 | 1125 | 0.2 mi |
| 6 | 1335 Lescot Ln | $1575 | 3 | 1 | 1049 | 1.2 mi |
| 7 | 4042 Ferrow St | $1800 | 3 | 1 | 960 | 0.7 mi |
| 8 | 4455 Wheatley St | $1695 | 3 | 1.5 | 1038 | 0.3 mi |
| 9 | 4510 Banneka St | $2450 | 3 | 1.5 | 1035 | 0.4 mi |
| 10 | 3337 Basie Pl | $1650 | 3 | 1 | 1052 | 2.2 mi |
| 11 | 2151 S Ivey Ln | $1595 | 3 | 1.5 | 1080 | 0.3 mi |
| 12 | 4730 King Cole Blvd | $1750 | 3 | 1.5 | 1038 | 0.8 mi |
| 13 | 411 Gilman Cir | $1695 | 3 | 1 | 1000 | 2 mi |
| 14 | 4218 Booker St | $1550 | 3 | 1.5 | 984 | 0.6 mi |
| 15 | 4533 Wheatley St | $1870 | 3 | 1 | 1274 | 0.5 mi |
| 16 | 4634 College Dr | $1700 | 3 | 1 | 1176 | 1.8 mi |
| 17 | 4484 Cepeda St | $1795 | 3 | 1.5 | 1170 | 0.4 mi |
| 18 | 4513 Cepeda St | $1745 | 3 | 2 | 1049 | 0.5 mi |
| 19 | 1862 Gammon Ln | $1850 | 3 | 2 | 1076 | 0.3 mi |
| 20 | 4853 Lanette St | $1850 | 3 | 1 | 888 | 1.4 mi |
| 21 | 200 Fanfair Ave | $1600 | 3 | 1 | 941 | 2.2 mi |
| 22 | 1105 Poppy Ave | $2000 | 3 | 1.5 | 1011 | 1.8 mi |
| 23 | 2178 Liston Ct | $1870 | 3 | 2 | 1035 | 0.6 mi |
| 24 | 4227 Solomon Dr | $1650 | 3 | 2 | 1074 | 0.6 mi |
| 25 | 4237 Schank Ct | $1695 | 3 | 2 | 1074 | 0.6 mi |