REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.93% first-year return on $32,529 initial cash invested.
Cash On Cash
7.93%
Cap Rate
8.68%
Rent
$1,620
Cashflow
$215
Rent Confidence: High
Annual
$19,440
Median
$1,600
Avg
$1,618
Samples
25
Financing
Purchase Price $155k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $32,529
Downpayment $30,980
Closing costs $1,549
Rehab $0
Furnishing $0
Cashflow
Total Income $1,620
Total Expenses $1,405
Mortgage P&I $824
Property Taxes $106
Home Insurance $54
PManagement $162
CapEx $81
Vacancy $97
Maintenance $81
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2032 Beech St | $2200 | 2 | 1 | 823 | 0.5 mi |
| 2 | 2210 Hawthorne St | $1695 | 2 | 1 | 825 | 0.5 mi |
| 3 | 1936 Causton Bluff Rd | $1600 | 2 | 1 | 800 | 0.5 mi |
| 4 | 2219 Greenwood St | $1275 | 2 | 1 | 775 | 0.2 mi |
| 5 | 2130 E Gwinnett St | $1400 | 2 | 1 | 800 | 0.8 mi |
| 6 | 2213 Hawthorne St | $1600 | 2 | 1 | 858 | 0.4 mi |
| 7 | 1940 Utah St | $2400 | 2 | 1 | 775 | 0.4 mi |
| 8 | 1404 New Jersey Ave | $2000 | 2 | 1 | 822 | 1.4 mi |
| 9 | 1931 Utah St | $1500 | 2 | 1 | 878 | 0.5 mi |
| 10 | 2152 Mississippi Dr | $1700 | 2 | 1 | 850 | 1.1 mi |
| 11 | 2407 Texas Ave | $1495 | 2 | 1 | 792 | 1.6 mi |
| 12 | 1526 E 37th St | $1250 | 2 | 1 | 810 | 2.4 mi |
| 13 | 2112 E 39th St, Unit 2112 | $1675 | 2 | 1 | 800 | 2.2 mi |
| 14 | 423 Screven Ave | $2550 | 2 | 1 | 928 | 0.9 mi |
| 15 | 1226 E 38th St, Unit B | $1200 | 2 | 1 | 720 | 1.1 mi |
| 16 | 2508 Alabama Ave | $1550 | 2 | 1 | 900 | 1.5 mi |
| 17 | 2010 Vermont Ave | $1550 | 2 | 1 | 892 | 1.8 mi |
| 18 | 1226 E 35th St | $750 | 2 | 1 | 850 | 2.6 mi |
| 19 | 2012 Greenwood St, Unit A | $1995 | 2 | 1 | 1000 | 0.3 mi |
| 20 | 816 Ott St | $1500 | 2 | 1 | 865 | 2.5 mi |
| 21 | 1200 E Bolton St, Apt C | $975 | 2 | 1 | 750 | 2.2 mi |
| 22 | 2032 E 39th St | $1350 | 2 | 1 | 725 | 2.2 mi |
| 23 | 1402 Se 36th St | $1900 | 2 | 1 | 736 | 2.5 mi |
| 24 | 1203 E Henry St | $1600 | 2 | 1 | 916 | 2.4 mi |
| 25 | 2212 Utah St | $1750 | 2 | 1 | 0.2 mi |