REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.19% first-year return on $23,709 initial cash invested.
Cash On Cash
-3.19%
Cap Rate
5.87%
Rent
$850
Cashflow
-$63
Rent Confidence: High
Annual
$10,200
Median
$850
Avg
$840
Samples
25
Financing
Purchase Price $113k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $23,709
Downpayment 20% $22,580
Closing costs 1% $1,129
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $850
Total Expenses $913
Mortgage P&I 67% $573
Property Taxes 9% $80
Home Insurance 5% $40
PManagement 10% $85
CapEx 5% $42
Vacancy 6% $51
Maintenance 5% $42
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1555 S Wichita St | $765 | 2 | 1 | 1600 | 2.2 mi |
| 2 | 1445 S Market St | $875 | 2 | 1 | 1526 | 2.2 mi |
| 3 | 2150 S Santa Fe St | $750 | 2 | 1 | 0.7 mi | |
| 4 | 2656 S Ellis Ave | $725 | 2 | 1 | 0.8 mi | |
| 5 | 2207 S Minneapolis Ave | $525 | 2 | 1 | 0.7 mi | |
| 6 | 2752 S Lulu | $795 | 2 | 1 | 0.9 mi | |
| 7 | 2031 S Washington Ave | $875 | 2 | 1 | 1160 | 0.7 mi |
| 8 | 1718 E Carson St | $900 | 2 | 1 | 2176 | 0.6 mi |
| 9 | 2241 S Topeka Ave | $795 | 2 | 1 | 1.1 mi | |
| 10 | 2839 S Ida Ave | $995 | 2 | 1 | 1.1 mi | |
| 11 | 1830 S Saint Francis St | $895 | 2 | 2 | 1668 | 1.2 mi |
| 12 | 2911 S Hydraulic Dr | $850 | 2 | 1 | 1.3 mi | |
| 13 | 2909 S Hydraulic Dr | $850 | 2 | 1 | 1.3 mi | |
| 14 | 2032 S Market St | $600 | 2 | 1 | 1.3 mi | |
| 15 | 1849 S Spruce St | $845 | 2 | 1 | 1.5 mi | |
| 16 | 2217 S Water St | $750 | 2 | 1 | 1.5 mi | |
| 17 | 317 W Kinkaid Ave | $995 | 2 | 2 | 1661 | 1.7 mi |
| 18 | 1647 S Topeka Ave | $920 | 2 | 1 | 1.7 mi | |
| 19 | 2319 S Chautauqua Ave | $1000 | 2 | 1 | 1.8 mi | |
| 20 | 1403-1405 E Zimmerly St | $675 | 2 | 1 | 1.9 mi | |
| 21 | 1646 S Pattie St | $795 | 2 | 1 | 1100 | 1.3 mi |
| 22 | 2517 S Laura St | $1100 | 2 | 1 | 1008 | 0.4 mi |
| 23 | 2438 S Holyoke St | $795 | 2 | 1 | 2.2 mi | |
| 24 | 1642 S Madison Ave | $945 | 2 | 1 | 1090 | 1.7 mi |
| 25 | 1839 S Water St | $995 | 2 | 1 | 1092 | 1.8 mi |
Projections