REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 16.94% first-year return on $23,100 initial cash invested.
Cash On Cash
16.94%
Cap Rate
10.65%
Rent
$1,303
Cashflow
$326
Rent Confidence: High
Annual
$15,636
Median
$1,250
Avg
$1,301
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment $22,000
Closing costs $1,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,303
Total Expenses $977
Mortgage P&I $585
Property Taxes $16
Home Insurance $38
PManagement $130
CapEx $65
Vacancy $78
Maintenance $65
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1603 Richards St, Unit 2NDFLA | $1500 | 2 | 1 | 800 | 0.6 mi |
| 2 | 32 Newell St | $1200 | 2 | 1 | 741 | 1.5 mi |
| 3 | 1410 Golden St | $1395 | 2 | 1 | 696 | 0.9 mi |
| 4 | 3520 Haslam Ave | $1250 | 2 | 1 | 744 | 1.9 mi |
| 5 | 15 Burke Ave | $1250 | 2 | 1 | 684 | 1.1 mi |
| 6 | 2025 Eppinger St | $1250 | 2 | 1 | 870 | 0.5 mi |
| 7 | 2021 Hudson St | $1695 | 2 | 1 | 896 | 0.2 mi |
| 8 | 1206 Murphy St | $1350 | 2 | 1 | 768 | 2.5 mi |
| 9 | 2032 Eppinger St | $1550 | 2 | 1 | 900 | 0.4 mi |
| 10 | 208 Fell St | $1550 | 2 | 1 | 900 | 0.6 mi |
| 11 | 1120 Darwin St | $1500 | 2 | 1 | 780 | 2.6 mi |
| 12 | 1005 Hearn St | $1100 | 2 | 1 | 725 | 2.7 mi |
| 13 | 1434 Golden St, Apt A | $1200 | 2 | 1 | 925 | 0.8 mi |
| 14 | 3 1/2 Rowe Ave Unit A | $1400 | 2 | 1 | 832 | 3.5 mi |
| 15 | 210 Mcintyre St | $1685 | 2 | 2 | 816 | 0.7 mi |
| 16 | 1354 Augusta Ave, # 1 | $950 | 2 | 1 | 1 mi | |
| 17 | 910 Googe St | $1000 | 2 | 1 | 620 | 2.3 mi |
| 18 | 1007 1/2 Jefferson St | $1300 | 2 | 1 | 850 | 3.5 mi |
| 19 | 714 Centre St | $1300 | 2 | 1 | 900 | 3.4 mi |
| 20 | 1301 Stiles Ave, Apt 6 | $1250 | 2 | 1 | 576 | 2.3 mi |
| 21 | 2200 Cullman St | $1350 | 2 | 1 | 1200 | 0.4 mi |
| 22 | 920 Carter St | $1050 | 2 | 1 | 2.4 mi | |
| 23 | 1301 Stiles Ave | $1150 | 2 | 1 | 576 | 2.6 mi |
| 24 | 1301 Stiles Ave, Unit 1301-2 | $1150 | 2 | 1 | 576 | 2.6 mi |
| 25 | 1301 Stiles Ave, Apt 2 | $1150 | 2 | 1 | 576 | 2.6 mi |