REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $47,250 initial cash invested.
Cash On Cash
-7.75%
Cap Rate
4.96%
Rent
$1,437
Cashflow
-$305
Rent Confidence: High
Annual
$17,244
Median
$1,500
Avg
$1,458
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $47,250
Downpayment 20% $45,000
Closing costs 1% $2,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,437
Total Expenses $1,742
Mortgage P&I 81% $1,163
Property Taxes 9% $126
Home Insurance 6% $79
PManagement 10% $144
CapEx 5% $72
Vacancy 6% $86
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 131 Goff St | $1525 | 3 | 1 | 882 | 0.5 mi |
| 2 | 312 N Linwood Ave | $1459 | 3 | 1 | 960 | 0.4 mi |
| 3 | 1800 Mcdonald St | $1400 | 3 | 1 | 806 | 1.9 mi |
| 4 | 4927 Morgan St | $1395 | 3 | 1 | 925 | 1.2 mi |
| 5 | 4712 Hovis Rd | $985 | 3 | 1 | 900 | 1.6 mi |
| 6 | 4400 Welling Ave | $1395 | 3 | 1 | 950 | 1.1 mi |
| 7 | 4912 Morgan St | $1680 | 3 | 1 | 950 | 1.1 mi |
| 8 | 4117 Gossett Ave | $1500 | 3 | 1 | 1000 | 0.6 mi |
| 9 | 4953 Winchester St | $1545 | 3 | 1 | 950 | 1.4 mi |
| 10 | 3910 Barlowe Rd | $1435 | 3 | 1 | 950 | 1.5 mi |
| 11 | 4148 Welling Ave | $1500 | 3 | 1 | 978 | 1.2 mi |
| 12 | 4332 Welling Ave | $1500 | 3 | 1 | 1000 | 1 mi |
| 13 | 2244 English Dr | $1675 | 3 | 1 | 962 | 1.7 mi |
| 14 | 4164 Welling Ave | $1325 | 3 | 1 | 1014 | 1.1 mi |
| 15 | 3905 Tillman Rd | $1500 | 3 | 1 | 980 | 1.5 mi |
| 16 | 2544 Abelwood Rd | $1350 | 3 | 1 | 975 | 1.9 mi |
| 17 | 322 S Ramsey St | $1550 | 3 | 1 | 1060 | 0.7 mi |
| 18 | 2932 Botany St | $1545 | 3 | 1 | 1000 | 1.7 mi |
| 19 | 912 Lewiston Ave | $1500 | 3 | 1 | 1000 | 1.8 mi |
| 20 | 3051 Lasalle St | $1485 | 3 | 1 | 1008 | 1.6 mi |
| 21 | 2712 Botany St | $1530 | 3 | 1 | 1000 | 1.8 mi |
| 22 | 520 Porter St | $1395 | 3 | 1 | 1056 | 1.2 mi |
| 23 | 4228 Brookway Dr | $1325 | 3 | 1 | 0.4 mi | |
| 24 | 4714 Ridgeley Dr | $1550 | 3 | 1 | 1088 | 0.9 mi |
| 25 | 4200 Rochelle Ln | $1395 | 3 | 1 | 1077 | 1 mi |
Projections