REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.04% first-year return on $49,350 initial cash invested.
Cash On Cash
-2.04%
Cap Rate
6.4%
Rent
$1,737
Cashflow
-$84
Rent Confidence: High
Annual
$20,844
Median
$1,770
Avg
$1,772
Samples
25
Financing
Purchase Price $235k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,350
Downpayment $47,000
Closing costs $2,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,737
Total Expenses $1,821
Mortgage P&I $1,251
Property Taxes $36
Home Insurance $82
PManagement $174
CapEx $87
Vacancy $104
Maintenance $87
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2235 E Nancy Ln | $1830 | 3 | 1 | 960 | 0.1 mi |
| 2 | 2032 E St Charles Ave | $1495 | 3 | 1 | 1025 | 0.6 mi |
| 3 | 1749 E Southern Ave | $1395 | 3 | 1 | 1025 | 0.9 mi |
| 4 | 2612 E Alta Vista Rd | $1595 | 3 | 1 | 1150 | 0.7 mi |
| 5 | 2321 E Lynne Ln | $1595 | 3 | 2 | 941 | 0.1 mi |
| 6 | 4641 S 19th St | $1585 | 3 | 2 | 1008 | 1.5 mi |
| 7 | 5437 S 14th Way | $1700 | 3 | 2 | 1038 | 1.7 mi |
| 8 | 4641 S 19th St | $1595 | 3 | 2 | 1053 | 1.5 mi |
| 9 | 1718 E Carson Rd | $2000 | 3 | 2 | 1104 | 1.4 mi |
| 10 | 1524 E Carson Rd | $2300 | 3 | 2 | 1088 | 1.8 mi |
| 11 | 5741 S 21st Ter | $1850 | 3 | 2 | 1254 | 0.3 mi |
| 12 | 5637 S 21st Ter | $1900 | 3 | 2 | 1254 | 0.4 mi |
| 13 | 5731 S 21st Pl | $2000 | 3 | 2 | 1254 | 0.4 mi |
| 14 | 5809 S 14th Way | $1815 | 3 | 2 | 1139 | 1.6 mi |
| 15 | 6211 S 21st St | $1830 | 3 | 2 | 1292 | 0.3 mi |
| 16 | 6201 S 16th Pl | $1645 | 3 | 2 | 1189 | 1.2 mi |
| 17 | 2508 E Mobile Ln, Unit 1 | $1750 | 3 | 2 | 1200 | 1.3 mi |
| 18 | 1751 E Carter Rd | $1770 | 3 | 2 | 1199 | 1.4 mi |
| 19 | 2047 E Nancy Ln | $1550 | 3 | 2 | 1305 | 0.4 mi |
| 20 | 6620 S 18th St | $2000 | 3 | 2 | 1254 | 1.1 mi |
| 21 | 4610 S 21st St | $1895 | 3 | 2 | 1235 | 1.5 mi |
| 22 | 1510 E St Anne Ave | $1749 | 3 | 2 | 1245 | 1.6 mi |
| 23 | 1510 E Saint Anne Ave | $1749 | 3 | 2 | 1245 | 1.6 mi |
| 24 | 5816 S 22nd Ter | $1900 | 3 | 2.5 | 1224 | 0.3 mi |
| 25 | 1411 E Saint Catherine Ave | $1799 | 3 | 2 | 1239 | 1.7 mi |