REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.06% first-year return on $57,750 initial cash invested.
Cash On Cash
-0.06%
Cap Rate
6.72%
Rent
$2,286
Cashflow
-$3
Rent Confidence: High
Annual
$27,432
Median
$2,125
Avg
$2,284
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment 20% $55,000
Closing costs 1% $2,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,286
Total Expenses $2,289
Mortgage P&I 63% $1,430
Property Taxes 7% $169
Home Insurance 4% $96
PManagement 10% $229
CapEx 5% $114
Vacancy 6% $137
Maintenance 5% $114
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2526 E Broadway Rd | $2550 | 3 | 3 | 1650 | 0.8 mi |
| 2 | 2930 E Sunland Ave | $2495 | 3 | 3 | 1806 | 1.8 mi |
| 3 | 2343 E Sunland Ave | $2250 | 3 | 3 | 1941 | 1.2 mi |
| 4 | 1410 E Mobile Ln | $1900 | 3 | 3 | 1534 | 1.7 mi |
| 5 | 5638 S 21st Pl | $1895 | 3 | 2.5 | 1619 | 1.3 mi |
| 6 | 4614 S 23rd Pl | $2903 | 3 | 2 | 1659 | 0.3 mi |
| 7 | 2322 E Levi Dr | $2903 | 3 | 2 | 1659 | 0.4 mi |
| 8 | 2333 E Marguerite Ave | $2903 | 3 | 2 | 1659 | 0.4 mi |
| 9 | 4623 S 23rd Way | $2903 | 3 | 2 | 1659 | 0.5 mi |
| 10 | 4615 S 23rd Way | $2650 | 3 | 2 | 1628 | 0.4 mi |
| 11 | 2131 E Bowker St | $2295 | 3 | 2.5 | 1932 | 1.1 mi |
| 12 | 1017 E Odeum Ln | $3000 | 3 | 3 | 1990 | 2.3 mi |
| 13 | 1212 E Graham Trl | $1895 | 3 | 2.5 | 1799 | 2.2 mi |
| 14 | 2325 E Fraktur Rd | $2100 | 3 | 2.5 | 1932 | 1.2 mi |
| 15 | 2342 E Hidalgo Ave | $2100 | 3 | 3 | 1371 | 1.4 mi |
| 16 | 2308 E Hidalgo Ave | $1900 | 3 | 3 | 1368 | 1.4 mi |
| 17 | 4644 S 17th Way | $1675 | 3 | 2.5 | 1478 | 0.8 mi |
| 18 | 1513 E Mobile Ln | $1959 | 3 | 2.5 | 1534 | 1.5 mi |
| 19 | 2810 E Atlanta Ave | $1995 | 3 | 2 | 1691 | 1.4 mi |
| 20 | 1208 E Chambers St | $2125 | 3 | 3 | 1409 | 2.2 mi |
| 21 | 1003 E Grove St | $1995 | 3 | 3 | 1420 | 2.3 mi |
| 22 | 2303 E La Salle St | $2100 | 3 | 3 | 2318 | 1 mi |
| 23 | 2732 E Wood St | $2125 | 3 | 2 | 1626 | 1.2 mi |
| 24 | 2835 E Wayland Dr | $2335 | 3 | 2 | 1744 | 1.9 mi |
| 25 | 2616 E Wood St | $2150 | 3 | 2 | 1852 | 1 mi |
Projections