REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 17.92% first-year return on $26,985 initial cash invested.
Cash On Cash
17.92%
Cap Rate
10.87%
Rent
$1,536
Cashflow
$403
Rent Confidence: High
Annual
$18,432
Median
$1,495
Avg
$1,535
Samples
25
Financing
Purchase Price $129k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,985
Downpayment 20% $25,700
Closing costs 1% $1,285
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,536
Total Expenses $1,133
Mortgage P&I 45% $684
Property Taxes 0% $4
Home Insurance 3% $45
PManagement 10% $154
CapEx 5% $77
Vacancy 6% $92
Maintenance 5% $77
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2158O Hara Pl SE | $1425 | 3 | 1 | 1000 | 0 mi |
| 2 | 2158 Ohara Pl SE | $1495 | 3 | 1 | 1000 | 0 mi |
| 3 | 1079 Stonewall Dr SE | $1495 | 3 | 1 | 1008 | 0.2 mi |
| 4 | 969 Redford Dr SE | $1795 | 3 | 1 | 1000 | 0.3 mi |
| 5 | 1044 Valley View Rd SE | $1425 | 3 | 1 | 1000 | 0.4 mi |
| 6 | 2412 Forrest Park Rd SE | $1599 | 3 | 1 | 1025 | 0.4 mi |
| 7 | 1317 Redford Dr SE | $1695 | 3 | 1 | 1025 | 0.5 mi |
| 8 | 1071 Rebel Forest Dr SE | $1450 | 3 | 1 | 1025 | 0.6 mi |
| 9 | 1324 Kipling St SE | $1695 | 3 | 1 | 1020 | 0.7 mi |
| 10 | 1330 Kipling St SE | $1550 | 3 | 1 | 1020 | 0.7 mi |
| 11 | 1224 Octavia St SE | $1495 | 3 | 1 | 1016 | 0.9 mi |
| 12 | 2025 Turner Rd SE | $1495 | 3 | 1 | 1025 | 0.8 mi |
| 13 | 1044 Rebel Forest Dr SE | $2000 | 3 | 1 | 960 | 0.5 mi |
| 14 | 1154 Penn Ct SE | $1549 | 3 | 1 | 1000 | 1.2 mi |
| 15 | 2006 Akron Dr SE | $1725 | 3 | 1 | 1034 | 1 mi |
| 16 | 1891 Goddard St SE | $1350 | 3 | 1 | 977 | 1.1 mi |
| 17 | 1788 Thomasville Dr SE | $1395 | 3 | 1 | 1050 | 1.3 mi |
| 18 | 1120 Rebel Forest Dr SE | $1995 | 3 | 1.5 | 1000 | 0.6 mi |
| 19 | 281 Toni Pl SE | $1430 | 3 | 1 | 1025 | 2.1 mi |
| 20 | 3048 Harold Ave SE | $1325 | 3 | 1 | 936 | 1.5 mi |
| 21 | 2196 Swallow Cir SE | $1265 | 3 | 1 | 1025 | 2.6 mi |
| 22 | 85 Finch Dr SE | $1250 | 3 | 1 | 1025 | 2.6 mi |
| 23 | 77 Finch Dr SE | $1430 | 3 | 1 | 1025 | 2.6 mi |
| 24 | 2174 Jay Pl SE | $1500 | 3 | 1 | 1025 | 2.7 mi |
| 25 | 2293 Burroughs Ave SE | $1550 | 3 | 1.5 | 1032 | 1.3 mi |
Projections