REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $83,790 initial cash invested.
Cash On Cash
-11.19%
Cap Rate
4.43%
Rent
$2,610
Cashflow
-$781
Rent Confidence: High
Annual
$31,320
Median
$2,800
Avg
$2,605
Samples
25
Financing
Purchase Price $399k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $83,790
Downpayment $79,800
Closing costs $3,990
Rehab $0
Furnishing $0
Cashflow
Total Income $2,610
Total Expenses $3,391
Mortgage P&I $2,124
Property Taxes $449
Home Insurance $140
PManagement $261
CapEx $130
Vacancy $157
Maintenance $130
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 157 Wolcott St | $2800 | 3 | 1 | 1092 | 1.3 mi |
| 2 | 1056 Forest Ave, Apt 3 | $2800 | 3 | 1 | 1200 | 2.3 mi |
| 3 | 360 Main St, Apt 2 | $2500 | 3 | 1 | 1200 | 2.6 mi |
| 4 | 10 Freeman St, Unit 1 | $2695 | 3 | 1 | 1200 | 3 mi |
| 5 | 52 Roberts St | $2900 | 3 | 1 | 1255 | 3.1 mi |
| 6 | 100 Bolton St | $2800 | 3 | 1.5 | 1200 | 2.5 mi |
| 7 | 143 Lane Ave | $2850 | 3 | 1 | 960 | 2.5 mi |
| 8 | 29 Frederic St, Unit A | $2750 | 3 | 1 | 1000 | 3.3 mi |
| 9 | 1288 Westbrook St | $2800 | 3 | 1 | 1.7 mi | |
| 10 | 18 Seavey St, Unit 16-2 | $2410 | 3 | 1 | 1400 | 2.8 mi |
| 11 | 105 Dartmouth-furnished St, Unit 1 | $3700 | 3 | 1 | 1400 | 3 mi |
| 12 | 1056 Forest Avenue-1056 Forest Ave, Apt 1 | $2750 | 3 | 1 | 2.3 mi | |
| 13 | 31 Frederic St, Apt 5 | $2254 | 3 | 1 | 1405 | 3.3 mi |
| 14 | 187-189 Rochester St | $1600 | 3 | 1 | 2.6 mi | |
| 15 | 28 Seavey St | $2700 | 3 | 1 | 2.8 mi | |
| 16 | 105 Dartmouth St, Fl 2 | $2850 | 3 | 1 | 1500 | 3 mi |
| 17 | 77 William St, # 1 | $3200 | 3 | 2 | 1200 | 3 mi |
| 18 | 22 Bailey Ave | $1750 | 3 | 1 | 3 mi | |
| 19 | 51 Frederic St, Unit 2 | $2895 | 3 | 1 | 3.3 mi | |
| 20 | 27 Frederic St, Unit A | $2500 | 3 | 1 | 3.3 mi | |
| 21 | 21 Mayfield St, # 2 | $3000 | 3 | 2 | 1300 | 2.2 mi |
| 22 | 21 Mayfield St | $2800 | 3 | 2 | 1300 | 2.3 mi |
| 23 | 12 Dunn St | $1625 | 3 | 1 | 3.6 mi | |
| 24 | 89 King St | $2800 | 3 | 1 | 3.9 mi | |
| 25 | 17 Partridge Rd | $1400 | 3 | 2 | 1556 | 1.3 mi |