REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $68,250 initial cash invested.
Cash On Cash
-15.14%
Cap Rate
3.53%
Rent
$1,741
Cashflow
-$861
Rent Confidence: High
Annual
$20,892
Median
$1,425
Avg
$1,733
Samples
25
Financing
Purchase Price $325k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $68,250
Downpayment $65,000
Closing costs $3,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,741
Total Expenses $2,602
Mortgage P&I $1,730
Property Taxes $306
Home Insurance $114
PManagement $174
CapEx $87
Vacancy $104
Maintenance $87
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2110 S M St | $2400 | 4 | 1.5 | 1488 | 0.1 mi |
| 2 | 2302 S L St | $2400 | 4 | 2 | 1380 | 0.2 mi |
| 3 | 1714 S 25th St | $2300 | 4 | 1.5 | 1620 | 0.8 mi |
| 4 | 1721 S Cushman Ave | $2500 | 4 | 2 | 1600 | 0.5 mi |
| 5 | 2510 S Ainsworth Ave | $2400 | 4 | 2 | 1187 | 0.7 mi |
| 6 | 1108 S Grant Ave | $2900 | 4 | 2 | 1660 | 1.3 mi |
| 7 | 1925 S I St, Apt A102 | $1395 | 1 | 0.4 mi | ||
| 8 | 1925 S I St, Apt A302 | $1395 | 1 | 0.4 mi | ||
| 9 | 1925 S I St, Apt B401 | $1495 | 1 | 0.4 mi | ||
| 10 | 1925 S I St, Apt B301 | $1445 | 1 | 0.4 mi | ||
| 11 | 2330 Yakima Ct, Apt D101 | $1395 | 1 | 0.5 mi | ||
| 12 | 2330 Yakima Ct, Apt D401 | $1495 | 1 | 0.5 mi | ||
| 13 | 2330 Yakima Ct, Apt B202 | $1395 | 1 | 0.5 mi | ||
| 14 | 2330 Yakima Ct, Apt B102 | $1295 | 1 | 0.5 mi | ||
| 15 | 2330 Yakima Ct, Apt E301 | $1395 | 1 | 0.5 mi | ||
| 16 | 2330 Yakima Ct, Apt C401 | $1425 | 1 | 0.5 mi | ||
| 17 | 2330 Yakima Ct, Apt C201 | $1375 | 1 | 0.5 mi | ||
| 18 | 2330 Yakima Ct, Apt A202 | $1345 | 1 | 0.5 mi | ||
| 19 | 2330 Yakima Ct, Apt B101 | $1295 | 1 | 0.5 mi | ||
| 20 | 2330 Yakima Ct, Apt A201 | $1345 | 1 | 0.5 mi | ||
| 21 | 2345 S L St | $2295 | 3 | 1 | 1300 | 0.4 mi |
| 22 | 1909 Fawcett Ave | $1200 | 1 | 0.9 mi | ||
| 23 | 1010 S 20th St | $2050 | 3 | 1 | 1216 | 0.2 mi |
| 24 | 1917 S L St | $2100 | 3 | 1 | 1200 | 0.2 mi |
| 25 | 2368 S Yakima Ave | $1279 | 0.6 mi |