REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
20 Deane Street, Portland, ME 04102
$819,000 • 4 beds • 2 baths • 2063 sqft
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $172k initial cash invested.
Cash On Cash
-20.3%
Cap Rate
2.35%
Rent
$3,100
Signal: Med.
Cashflow
-$2,909
Financing
Purchase Price $819k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $172k
Downpayment $164k
Closing costs $8,190
Rehab $0
Furnishing $0
Cashflow
Total Income $3,100
Total Expenses $6,009
Mortgage P&I $4,359
Property Taxes $557
Home Insurance $287
PManagement $310
CapEx $155
Vacancy $186
Maintenance $155
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 183 Prospect Street Prospect St, Unit 183 | $4500 | 4 | 2 | 2200 | 1.5 mi |
| 2 | 81 Granite St | $3495 | 4 | 1 | 1900 | 0.1 mi |
| 3 | 81 Granite St, Apt 1 | $3295 | 4 | 1 | 1900 | 0.1 mi |
| 4 | 240 Park Ave, # 1 | $4000 | 4 | 2 | 1450 | 0.4 mi |
| 5 | 175 Saint John St, Apt 1 | $3600 | 4 | 2 | 1450 | 1.1 mi |
| 6 | 27 Belknap St | $3325 | 4 | 1.5 | 1732 | 1.6 mi |
| 7 | 305 Deering Ave, # 1 | $2800 | 3 | 2 | 2100 | 0.5 mi |
| 8 | 132 Marginal Way, Apt 456 | $3173 | 4 | 2 | 1168 | 1.3 mi |
| 9 | 107 Oakdale St | $3300 | 3 | 2 | 2300 | 0.8 mi |
| 10 | 198 High St, Unit 11 | $3100 | 3 | 2 | 1736 | 1.2 mi |
| 11 | 32 Concord St | $3050 | 3 | 2 | 1776 | 1.7 mi |
| 12 | 75 Roberts St | $2530 | 3 | 2 | 0.2 mi | |
| 13 | 571 Cumberland Ave, Apt 3 | $930 | 1 | 0.7 mi | ||
| 14 | 571 Cumberland Ave, Apt 6 | $1200 | 1 | 0.7 mi | ||
| 15 | 37 High St | $3200 | 3 | 2 | 1550 | 1.8 mi |
| 16 | 56 Chenery St | $3670 | 3 | 2 | 1494 | 1.7 mi |
| 17 | 27 Frederic St, Unit A | $2500 | 3 | 1 | 0.7 mi | |
| 18 | 51 Frederic St, Unit 2 | $2895 | 3 | 1 | 0.8 mi | |
| 19 | 236 High St | $1900 | 3 | 1 | 1 mi | |
| 20 | 105 Dartmouth St, Fl 2 | $2850 | 3 | 1 | 1500 | 0.8 mi |
| 21 | 97 Pine St, Unit 2 | $4950 | 2 | 2 | 1900 | 1.2 mi |
| 22 | 53 Myrtle St | $3000 | 3 | 1 | 1.7 mi | |
| 23 | 31 Frederic St, Apt 5 | $2348 | 3 | 1 | 1405 | 0.8 mi |
| 24 | 100 Bolton St | $2800 | 3 | 1.5 | 1200 | 0.8 mi |
| 25 | 105 Dartmouth-furnished St, Unit 1 | $3700 | 3 | 1 | 1400 | 0.8 mi |