REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.88% first-year return on $53,550 initial cash invested.
Cash On Cash
-1.88%
Cap Rate
6.45%
Rent
$1,964
Cashflow
-$84
Rent Confidence: High
Annual
$23,568
Median
$1,950
Avg
$1,965
Samples
25
Financing
Purchase Price $255k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $53,550
Downpayment $51,000
Closing costs $2,550
Rehab $0
Furnishing $0
Cashflow
Total Income $1,964
Total Expenses $2,048
Mortgage P&I $1,357
Property Taxes $92
Home Insurance $89
PManagement $196
CapEx $98
Vacancy $118
Maintenance $98
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 900 Roosevelt Ave | $1950 | 3 | 1 | 1350 | 2 mi |
| 2 | 652 Roosevelt Ave | $1800 | 3 | 1 | 1415 | 1.7 mi |
| 3 | 645 Anderson Ln | $1895 | 3 | 1 | 1550 | 1.4 mi |
| 4 | 204 W Monticello Ave | $1895 | 3 | 2 | 1275 | 0.7 mi |
| 5 | 108 Garner Ave | $1950 | 3 | 1 | 1080 | 1.6 mi |
| 6 | 224 Aurora Ave | $1895 | 3 | 1 | 950 | 0 mi |
| 7 | 654 Delaware Ave | $1600 | 3 | 1 | 1070 | 1.5 mi |
| 8 | 304B Mcarthur Dr | $1750 | 3 | 1 | 1100 | 1.8 mi |
| 9 | 409 Heritage Ln | $1890 | 3 | 1 | 1102 | 2.1 mi |
| 10 | 410 Gates Rd | $2100 | 3 | 1.5 | 1475 | 1.4 mi |
| 11 | 1407 Pierce Rd | $1995 | 3 | 2 | 1220 | 0.7 mi |
| 12 | 1333 Apple Valley Rd | $2200 | 3 | 2 | 1393 | 0.6 mi |
| 13 | 445 Janette Ave | $1900 | 3 | 1.5 | 1103 | 0.9 mi |
| 14 | 114 Nelson Ct W | $2100 | 3 | 2 | 1264 | 1.4 mi |
| 15 | 350 Nesbitt Ln | $2175 | 3 | 2 | 1291 | 1.8 mi |
| 16 | 200 May Dr | $1925 | 3 | 2 | 1300 | 2 mi |
| 17 | 1016 N Graycroft Ave | $2500 | 3 | 2 | 1275 | 1.7 mi |
| 18 | 117 Mckinley St | $1660 | 3 | 2 | 1160 | 0.3 mi |
| 19 | 117 Mckinley St | $1660 | 3 | 2 | 1160 | 0.3 mi |
| 20 | 643 Bixler Ave | $1950 | 3 | 1 | 1000 | 1.5 mi |
| 21 | 119 Welworth St | $2240 | 3 | 2 | 1150 | 0.3 mi |
| 22 | 606 Alta Loma Rd, Apt A | $1950 | 3 | 2 | 1250 | 1.7 mi |
| 23 | 606A Alta Loma Rd, Unit 606B | $2100 | 3 | 2 | 1250 | 1.7 mi |
| 24 | 606 Alta Loma Rd, Unit 606B | $2100 | 3 | 2 | 1250 | 1.7 mi |
| 25 | 606 Alta Loma Rd, Apt B | $1950 | 3 | 2 | 1250 | 1.7 mi |