REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.43% first-year return on $29,400 initial cash invested.
Cash On Cash
5.43%
Cap Rate
8.13%
Rent
$1,425
Cashflow
$133
Rent Confidence: High
Annual
$17,100
Median
$1,395
Avg
$1,425
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,400
Downpayment 20% $28,000
Closing costs 1% $1,400
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,425
Total Expenses $1,292
Mortgage P&I 52% $745
Property Taxes 9% $128
Home Insurance 3% $49
PManagement 10% $142
CapEx 5% $71
Vacancy 6% $86
Maintenance 5% $71
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2113 Harris Rd NW | $1295 | 3 | 2 | 1550 | 0.7 mi |
| 2 | 2303 Lynn Rd NW | $1295 | 3 | 2 | 1500 | 0.7 mi |
| 3 | 6002 Trent Dr NW | $1385 | 3 | 2 | 1533 | 1.3 mi |
| 4 | 2108 Barrywood Rd NW | $1650 | 3 | 1.5 | 1553 | 0.4 mi |
| 5 | 418 N Edgemont Cir NW | $1300 | 3 | 2 | 1512 | 1.6 mi |
| 6 | 4408 Kenwood Dr NW | $1195 | 3 | 1.5 | 1520 | 0.2 mi |
| 7 | 3810 Timbercrest Dr NW | $1395 | 3 | 2 | 1440 | 1 mi |
| 8 | 3011 Deerfield Rd NW | $1650 | 3 | 2 | 1580 | 2 mi |
| 9 | 2114 Lynn Rd NW | $1600 | 3 | 1.5 | 1500 | 0.1 mi |
| 10 | 3602 Lakewood Dr NW | $1395 | 3 | 2 | 1650 | 1.3 mi |
| 11 | 427 S Edgemont Cir NW | $1450 | 3 | 2 | 1464 | 1.8 mi |
| 12 | 3017 Teton Cir NW | $1390 | 3 | 2 | 1472 | 2 mi |
| 13 | 136 Whitestone Dr NE | $1500 | 3 | 2 | 1596 | 2.4 mi |
| 14 | 2105 Medaris Rd NW | $1240 | 3 | 2 | 1317 | 0.4 mi |
| 15 | 2527 Birchfield Dr NE | $1600 | 3 | 2 | 1700 | 1.5 mi |
| 16 | 148 Whitestone Dr NE | $1375 | 3 | 2 | 1594 | 2.4 mi |
| 17 | 139 Whitestone Dr NE | $1495 | 3 | 2 | 1594 | 2.4 mi |
| 18 | 152 Whitestone Dr NE | $1520 | 3 | 2 | 1600 | 2.4 mi |
| 19 | 422 S Edgemont Cir NW | $1500 | 3 | 2 | 1684 | 1.8 mi |
| 20 | 609 Murray Rd NW | $1250 | 3 | 2 | 1477 | 2.3 mi |
| 21 | 4735 Cutler Dr NW | $1400 | 3 | 2 | 1458 | 2.1 mi |
| 22 | 2605 Gibson St NW | $1365 | 3 | 2 | 1359 | 1.3 mi |
| 23 | 3304 Deerfield Rd NW | $1395 | 3 | 2 | 1457 | 2.6 mi |
| 24 | 3121 Teton Cir NW | $1495 | 3 | 2 | 1423 | 2.3 mi |
| 25 | 6128 Sandia Blvd NW | $1500 | 3 | 2 | 1370 | 1.9 mi |
Projections