REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 5.03% first-year return on $47,250 initial cash invested.
Cash On Cash
5.03%
Cap Rate
8.03%
Rent
$2,207
Cashflow
$198
Rent Confidence: High
Annual
$26,484
Median
$2,236
Avg
$2,207
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,250
Downpayment $45,000
Closing costs $2,250
Rehab $0
Furnishing $0
Cashflow
Total Income $2,207
Total Expenses $2,009
Mortgage P&I $1,198
Property Taxes $159
Home Insurance $79
PManagement $221
CapEx $110
Vacancy $132
Maintenance $110
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1325 Porter St, Apt B | $2300 | 3 | 3 | 1600 | 1.2 mi |
| 2 | 1411 Porter St, Unit B | $1945 | 3 | 3 | 1500 | 1.1 mi |
| 3 | 2009 Tobacco Mill St | $2549 | 3 | 3 | 1760 | 1 mi |
| 4 | 313 W 14th St, Unit B | $2236 | 3 | 3 | 1741 | 1.3 mi |
| 5 | 317 W 14th St, Unit 2 | $2236 | 3 | 3 | 1741 | 1.3 mi |
| 6 | 1900 Albany Ave | $1895 | 3 | 2.5 | 1648 | 0.6 mi |
| 7 | 1311 Perry St, Unit B | $2130 | 3 | 3 | 1435 | 1.3 mi |
| 8 | 1311 Perry St, # B | $2250 | 3 | 3 | 1435 | 1.3 mi |
| 9 | 211 E 15th St | $2300 | 3 | 2.5 | 1674 | 0.8 mi |
| 10 | 115 E 13th St | $2100 | 3 | 2.5 | 1650 | 1.1 mi |
| 11 | 2003 Dinwiddie Ave | $2250 | 3 | 2.5 | 1504 | 0.7 mi |
| 12 | 1514 Perry St | $1795 | 3 | 2.5 | 1688 | 1 mi |
| 13 | 1308 Decatur St | $2100 | 3 | 2.5 | 1700 | 1.1 mi |
| 14 | 2129 Boro Ridge St | $2700 | 3 | 2.5 | 1741 | 1 mi |
| 15 | 424 E 15th St | $2500 | 3 | 2.5 | 1792 | 0.9 mi |
| 16 | 1525 Porter St, Unit A | $2800 | 3 | 2.5 | 1787 | 1 mi |
| 17 | 1908 Dinwiddie Ave | $1950 | 3 | 2.5 | 1850 | 0.7 mi |
| 18 | 1025 Decatur St | $1895 | 3 | 2.5 | 1790 | 1.3 mi |
| 19 | 1214 Bainbridge St | $2345 | 3 | 3.5 | 1806 | 1.2 mi |
| 20 | 1505 Perry St, Unit B | $2395 | 3 | 2.5 | 1836 | 1.1 mi |
| 21 | 2003 Ingram Ave | $1899 | 3 | 2 | 1554 | 1.1 mi |
| 22 | 2003 Ingram Ave, Unit 2 | $1900 | 3 | 2 | 1554 | 1.1 mi |
| 23 | 2007 Edwards Ave | $2000 | 3 | 2.5 | 1896 | 0.7 mi |
| 24 | 1412 Bainbridge St | $2495 | 3 | 2 | 1541 | 1 mi |
| 25 | 114 W 12th St, Unit B | $2200 | 3 | 2.5 | 1824 | 1.3 mi |