REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 20.68% first-year return on $27,279 initial cash invested.
Cash On Cash
20.68%
Cap Rate
11.54%
Rent
$1,755
Cashflow
$470
Rent Confidence: High
Annual
$21,060
Median
$1,725
Avg
$1,756
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,279
Downpayment $25,980
Closing costs $1,299
Rehab $0
Furnishing $0
Cashflow
Total Income $1,755
Total Expenses $1,285
Mortgage P&I $691
Property Taxes $91
Home Insurance $46
PManagement $176
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4205 Campbell St | $1825 | 3 | 1 | 1116 | 0.6 mi |
| 2 | 1920 Lloyd St | $1650 | 3 | 1 | 1024 | 0.7 mi |
| 3 | 1829 Pendleton St | $1650 | 3 | 1 | 950 | 0.2 mi |
| 4 | 2135 Diggs Ave | $1700 | 3 | 1 | 1300 | 1.1 mi |
| 5 | 923 W 46th St | $2050 | 3 | 1 | 1056 | 2.6 mi |
| 6 | 1000 W 53rd St, Unit Upper | $1600 | 3 | 1 | 1025 | 2.2 mi |
| 7 | 1000 W 53rd St | $1600 | 3 | 1 | 1025 | 2.2 mi |
| 8 | 914 W 42nd St | $1595 | 3 | 1 | 1056 | 2.7 mi |
| 9 | 2914 Bulloch St | $1495 | 3 | 1 | 1212 | 2.7 mi |
| 10 | 210A W 58th St | $1625 | 3 | 1 | 1200 | 2.8 mi |
| 11 | 1925 Cowan Ave | $1675 | 3 | 1 | 950 | 1.3 mi |
| 12 | 1933 Cowan Ave | $1675 | 3 | 1.5 | 1058 | 1.3 mi |
| 13 | 1929 Cowan Ave | $1795 | 3 | 1.5 | 1058 | 1.3 mi |
| 14 | 1016 W 42nd St | $1450 | 3 | 1 | 1008 | 2.7 mi |
| 15 | 1816 Tubman St | $1800 | 3 | 2 | 1040 | 0.1 mi |
| 16 | 2124 Hart Ave | $1850 | 3 | 2 | 1150 | 1.2 mi |
| 17 | 1519 Cloverdale Dr | $2750 | 3 | 1 | 978 | 2.5 mi |
| 18 | 1918 Stuyvesant St | $1800 | 3 | 2 | 1244 | 0.1 mi |
| 19 | 1912 Cowan Ave | $1795 | 3 | 2 | 1152 | 1.3 mi |
| 20 | 920 W Victory Dr | $1750 | 3 | 1 | 972 | 2.7 mi |
| 21 | 211 W 55th St | $1700 | 3 | 1 | 977 | 2.9 mi |
| 22 | 5110 Garrard Ave, Apt 1411 | $1780 | 3 | 2 | 1214 | 1.1 mi |
| 23 | 5110 Garrard Ave, Apt 1421 | $1780 | 3 | 2 | 1214 | 1.1 mi |
| 24 | 5110 Garrad Ave, Apt 816 | $1780 | 3 | 2 | 1214 | 1.1 mi |
| 25 | 5110 Garrad Ave, Apt 826 | $1725 | 3 | 2 | 1214 | 1.1 mi |