REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.48% first-year return on $55,650 initial cash invested.
Cash On Cash
-5.48%
Cap Rate
5.65%
Rent
$1,833
Cashflow
-$254
Rent Confidence: High
Annual
$21,996
Median
$1,995
Avg
$1,872
Samples
25
Financing
Purchase Price $265k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $55,650
Downpayment $53,000
Closing costs $2,650
Rehab $0
Furnishing $0
Cashflow
Total Income $1,833
Total Expenses $2,087
Mortgage P&I $1,410
Property Taxes $107
Home Insurance $93
PManagement $183
CapEx $92
Vacancy $110
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2505 Jenkins St | $2000 | 3 | 1 | 875 | 0.4 mi |
| 2 | 1814 26th Ave N | $1900 | 3 | 1 | 899 | 0.3 mi |
| 3 | 2425 18th Ct N | $1795 | 3 | 1 | 875 | 1.1 mi |
| 4 | 1732 Nubell St | $1395 | 3 | 1 | 900 | 0.7 mi |
| 5 | 2417 14th Ave N | $1995 | 3 | 1 | 901 | 1.1 mi |
| 6 | 1731 Saint Louis St | $1595 | 3 | 1 | 954 | 0.6 mi |
| 7 | 2413 14th Ave N | $1500 | 3 | 1 | 966 | 1.1 mi |
| 8 | 2708 Jenkins St | $2000 | 3 | 1 | 1054 | 0.4 mi |
| 9 | 2023 25th Ave N | $1700 | 3 | 1 | 1107 | 0.1 mi |
| 10 | 1715 Cass St, Unit A | $1395 | 3 | 1 | 1136 | 0.5 mi |
| 11 | 2403 Hammond Dr | $1400 | 3 | 1 | 1100 | 1.4 mi |
| 12 | 2609 Jenkins St | $2100 | 3 | 2 | 950 | 0.4 mi |
| 13 | 2013 24th Ave N | $1599 | 3 | 1 | 1294 | 0.3 mi |
| 14 | 1610 23rd Ave N | $1750 | 3 | 1.5 | 1080 | 1.1 mi |
| 15 | 1906 Salem Mason Dr | $2000 | 3 | 2 | 1050 | 0.2 mi |
| 16 | 1733 24th Ave N | $2575 | 3 | 2 | 1014 | 0.7 mi |
| 17 | 2606 Jenkins St | $2025 | 3 | 2 | 1056 | 0.3 mi |
| 18 | 1737 24th Ave N Unit A | $2250 | 3 | 2 | 1050 | 0.7 mi |
| 19 | 1814 15th Ave N | $1900 | 3 | 2 | 1024 | 1 mi |
| 20 | 2703O Neal Dr | $1995 | 2 | 1 | 777 | 0.2 mi |
| 21 | 1715 24th Ave N | $2175 | 3 | 2 | 1074 | 0.8 mi |
| 22 | 1719 Mckinney Ave Unit B | $1250 | 2 | 1 | 868 | 0.6 mi |
| 23 | 2132 12th Ave N | $2200 | 3 | 2 | 1062 | 1 mi |
| 24 | 1725 24th Ave N | $2200 | 3 | 2 | 1092 | 0.7 mi |
| 25 | 1810 28th Ave N | $2100 | 3 | 2 | 1148 | 0.4 mi |