REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.46% first-year return on $33,600 initial cash invested.
Cash On Cash
1.46%
Cap Rate
6.82%
Rent
$1,278
Cashflow
$41
Rent Confidence: High
Annual
$15,336
Median
$1,250
Avg
$1,277
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment $32,000
Closing costs $1,600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,278
Total Expenses $1,237
Mortgage P&I $804
Property Taxes $44
Home Insurance $56
PManagement 10% $128
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4002 Summerhill Dr NW | $1345 | 3 | 2 | 1033 | 1.2 mi |
| 2 | 3205 Blue Spring Rd NW | $1250 | 3 | 2 | 1032 | 1.4 mi |
| 3 | 2408 Stringfield Rd NW | $1200 | 3 | 1.5 | 1050 | 0.1 mi |
| 4 | 3103 Greenhill Dr NW | $1475 | 3 | 2 | 1098 | 1.5 mi |
| 5 | 606 Eastbrook Dr NW | $1375 | 3 | 2 | 1000 | 2.5 mi |
| 6 | 3104 Mastin Lake Rd NE | $1300 | 3 | 1.5 | 1020 | 1.3 mi |
| 7 | 3602 Nw Kenard Ave | $1310 | 3 | 2 | 1100 | 1.8 mi |
| 8 | 2505 Jeri St NW | $1250 | 3 | 2 | 1224 | 0.6 mi |
| 9 | 2627 Rockwell Rd NW | $1500 | 3 | 2 | 1113 | 2.1 mi |
| 10 | 2114 Medaris Rd NW | $1435 | 3 | 2 | 1152 | 1.7 mi |
| 11 | 3014 Merry Oaks Dr NW | $1050 | 3 | 2 | 1100 | 2.5 mi |
| 12 | 3018 Doak Dr NW | $1400 | 3 | 1.5 | 1100 | 1 mi |
| 13 | 2519 Birchfield St NW | $1195 | 3 | 1.5 | 1125 | 0.7 mi |
| 14 | 2120 Evans Ave NW | $1200 | 3 | 1.5 | 1050 | 1.8 mi |
| 15 | 6022 Belgrade Dr NW | $1250 | 3 | 1.5 | 1000 | 2 mi |
| 16 | 2719 Oaktree Ln NW | $1125 | 3 | 1 | 1040 | 0.5 mi |
| 17 | 2605 Gibson St NW | $1365 | 3 | 2 | 1359 | 0.2 mi |
| 18 | 2732 Oaktree Ln NW | $1025 | 3 | 1 | 1041 | 0.6 mi |
| 19 | 4313 Barry St NW | $1150 | 3 | 1 | 1000 | 0.7 mi |
| 20 | 4816 Lumary Dr NW | $1145 | 3 | 1.5 | 1123 | 1.4 mi |
| 21 | 3002 Sonya Dr NW | $1295 | 3 | 1.5 | 1078 | 2.1 mi |
| 22 | 6207 Belgrade Dr NW | $1395 | 3 | 1.5 | 1050 | 2.5 mi |
| 23 | 2621 Scenic View Dr NW | $1250 | 3 | 1.5 | 1045 | 2.6 mi |
| 24 | 6121 Melrose Rd NW | $1399 | 3 | 1.5 | 1087 | 2.1 mi |
| 25 | 2501 Gibson St NW | $1250 | 3 | 2 | 1400 | 0.4 mi |