REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 116.2% first-year return on $7,580 initial cash invested.
Cash On Cash
116.2%
Cap Rate
32.71%
Rent
$1,346
Cashflow
$734
Rent Confidence: High
Annual
$16,152
Median
$1,300
Avg
$1,379
Samples
25
Financing
Purchase Price $36,096
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $7,580
Downpayment $7,219
Closing costs $361
Rehab $0
Furnishing $0
Cashflow
Total Income $1,346
Total Expenses $612
Mortgage P&I $183
Property Taxes $66
Home Insurance $13
PManagement 10% $135
CapEx 5% $67
Vacancy 6% $81
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 392 King St | $1250 | 3 | 1 | 752 | 0.9 mi |
| 2 | 1562 Morgan St, Apt 3 | $995 | 3 | 1 | 700 | 1.3 mi |
| 3 | 2527 Summit St | $1050 | 3 | 1 | 880 | 0.4 mi |
| 4 | 1952 Broadway Ave | $1200 | 3 | 1 | 873 | 1.1 mi |
| 5 | 376 Nixon St | $1250 | 3 | 1 | 912 | 0.6 mi |
| 6 | 734 Acosta St | $1593 | 3 | 1 | 1092 | 1 mi |
| 7 | 1990 Baldwin St | $1700 | 3 | 1 | 1107 | 1.3 mi |
| 8 | 286 Belfort St, Unit 1 | $1300 | 3 | 1 | 1230 | 0.2 mi |
| 9 | 286 Belfort St | $1250 | 3 | 1 | 1230 | 0.2 mi |
| 10 | 2137 Ernest St | $2295 | 3 | 1 | 1178 | 0.8 mi |
| 11 | 2258 Ernest St | $2300 | 3 | 1 | 1222 | 0.9 mi |
| 12 | 343 Stockton St | $1100 | 2 | 1 | 779 | 0.3 mi |
| 13 | 2028 Baldwin St | $1400 | 3 | 1 | 1200 | 1.2 mi |
| 14 | 365 Broward St | $1500 | 2 | 1 | 780 | 0.6 mi |
| 15 | 324 Nixon St | $1400 | 3 | 1 | 1339 | 0.6 mi |
| 16 | 2553 Myra St | $1350 | 2 | 1 | 756 | 1.1 mi |
| 17 | 2555 Myra St | $1395 | 2 | 1 | 756 | 1.1 mi |
| 18 | 2817 Sunnyside St | $995 | 2 | 1 | 768 | 1.1 mi |
| 19 | 2111 Myra St | $1800 | 3 | 1 | 1304 | 1 mi |
| 20 | 408 Broward St | $1335 | 3 | 2 | 1000 | 0.7 mi |
| 21 | 802 Acosta St | $2000 | 3 | 1 | 1290 | 1.2 mi |
| 22 | 2053 Baldwin St | $1036 | 2 | 1 | 768 | 1.3 mi |
| 23 | 203 Cherokee St | $900 | 2 | 1 | 768 | 1.3 mi |
| 24 | 1717 Logan St, Apt 4 | $975 | 2 | 1 | 750 | 1.3 mi |
| 25 | 1834 Broadway Ave | $1113 | 3 | 1.5 | 1120 | 1.2 mi |