REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.36% first-year return on $73,500 initial cash invested.
Cash On Cash
-5.36%
Cap Rate
5.72%
Rent
$2,667
Cashflow
-$328
Rent Confidence: High
Annual
$32,004
Median
$2,590
Avg
$2,579
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,500
Downpayment 20% $70,000
Closing costs 1% $3,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,667
Total Expenses $2,995
Mortgage P&I 70% $1,863
Property Taxes 12% $317
Home Insurance 5% $122
PManagement 10% $267
CapEx 5% $133
Vacancy 6% $160
Maintenance 5% $133
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4536 S L St | $2995 | 3 | 2 | 2164 | 1.6 mi |
| 2 | 4503 E K St | $2990 | 3 | 2.5 | 2453 | 1.9 mi |
| 3 | 7018 S Sheridan Ave | $2800 | 3 | 2.5 | 2600 | 1.9 mi |
| 4 | 430 E 60th St | $2650 | 3 | 1.5 | 1900 | 0.9 mi |
| 5 | 7411 S Park Ave | $2295 | 3 | 2.5 | 1998 | 1.9 mi |
| 6 | 633 E 57th St | $2500 | 3 | 2 | 1624 | 1 mi |
| 7 | 4633 S Park Ave | $2700 | 3 | 2 | 1600 | 1 mi |
| 8 | 411 S 59th St | $2500 | 3 | 2 | 1440 | 0.2 mi |
| 9 | 7047 E B St | $2600 | 3 | 2.5 | 1850 | 1.6 mi |
| 10 | 1327 E 54th St | $2700 | 3 | 2 | 1635 | 1.9 mi |
| 11 | 1001 E 56th St | $2595 | 3 | 2 | 1560 | 1.4 mi |
| 12 | 408 S 46th St | $2600 | 3 | 2 | 1500 | 1 mi |
| 13 | 6318 S I St | $2300 | 3 | 1.5 | 1728 | 1.1 mi |
| 14 | 7015 S G St | $2440 | 3 | 2 | 1524 | 1.4 mi |
| 15 | 4020 Fawcett Ave | $2495 | 3 | 1.5 | 1726 | 1.6 mi |
| 16 | 6838 S Park Ave | $2590 | 3 | 2 | 1440 | 1.4 mi |
| 17 | 1679 S 54th St | $2950 | 3 | 1.5 | 1727 | 1.8 mi |
| 18 | 5628 S K St | $2345 | 3 | 2 | 1383 | 1 mi |
| 19 | 701 S 51st St | $2595 | 3 | 1.5 | 1572 | 0.7 mi |
| 20 | 4014 S J St | $2300 | 3 | 2 | 1488 | 1.8 mi |
| 21 | 714 S 51st St | $2500 | 3 | 1470 | 0.7 mi | |
| 22 | 1038 S 74th St | $2800 | 3 | 1.5 | 1740 | 2.1 mi |
| 23 | 511 S 55th St | $2400 | 3 | 1 | 1714 | 0.3 mi |
| 24 | 5702 S Sheridan Ave | $2495 | 4 | 2 | 2300 | 1.3 mi |
| 25 | 617 E 57th St | $2350 | 3 | 2 | 1308 | 1 mi |
Projections