REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 41% first-year return on $18,879 initial cash invested.
Cash On Cash
41%
Cap Rate
16.15%
Rent
$1,736
Cashflow
$645
Rent Confidence: High
Annual
$20,832
Median
$1,800
Avg
$1,734
Samples
25
Financing
Purchase Price $89,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,879
Downpayment 20% $17,980
Closing costs 1% $899
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,736
Total Expenses $1,091
Mortgage P&I 28% $478
Property Taxes 7% $129
Home Insurance 2% $32
PManagement 10% $174
CapEx 5% $87
Vacancy 6% $104
Maintenance 5% $87
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1310 Comer St | $2100 | 3 | 2 | 1324 | 2.6 mi |
| 2 | 70 Rommel Ave | $2125 | 3 | 2 | 1330 | 2.8 mi |
| 3 | 232 Cumming St | $1300 | 3 | 2 | 1245 | 2.9 mi |
| 4 | 1000 Chatham Center Dr, Unit C1 | $2017 | 3 | 2 | 1228 | 2.9 mi |
| 5 | 1014 Carroll St | $1650 | 3 | 2 | 1380 | 2.9 mi |
| 6 | 1524 Chester St | $1400 | 3 | 2 | 1098 | 2.2 mi |
| 7 | 922 Carroll St | $1800 | 3 | 2 | 1461 | 2.8 mi |
| 8 | 3 Rowe Ave | $1800 | 3 | 2 | 1512 | 2.5 mi |
| 9 | 901 Googe St | $1800 | 3 | 2 | 1457 | 3 mi |
| 10 | 305 Byck Ave | $1650 | 3 | 2 | 1702 | 2.1 mi |
| 11 | 618 W 32nd St | $2200 | 3 | 2 | 1440 | 4.8 mi |
| 12 | 1325 Exley St | $772 | 3 | 2 | 2.8 mi | |
| 13 | 105 Nelson Ave | $1800 | 3 | 1.5 | 1080 | 2.9 mi |
| 14 | 2809 Pate St, # A | $2100 | 3 | 3 | 1300 | 3.8 mi |
| 15 | 628 W 32nd St | $1625 | 3 | 1.5 | 1364 | 4.7 mi |
| 16 | 1024 Cope St | $1675 | 3 | 2 | 954 | 3.1 mi |
| 17 | 168 Varnedoe Ave | $2500 | 3 | 2 | 1747 | 3.2 mi |
| 18 | 57 Rommel Ave | $1850 | 3 | 1 | 1173 | 2.7 mi |
| 19 | 103 King St | $1300 | 3 | 1 | 0.5 mi | |
| 20 | 1208 Murphy Ave | $1450 | 3 | 2 | 960 | 3.6 mi |
| 21 | 304 Olmstead Pl | $1500 | 3 | 1 | 1575 | 1.9 mi |
| 22 | 1625 Lloyd St | $1995 | 3 | 2 | 1600 | 4.9 mi |
| 23 | 630 W 38th St | $2050 | 3 | 2 | 1600 | 5 mi |
| 24 | W Bay Street/augusta Ave | $1100 | 3 | 1 | 960 | 1.2 mi |
| 25 | 1626 W Gwinnett St | $1800 | 3 | 1 | 1100 | 3 mi |
Projections