REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.17% first-year return on $27,279 initial cash invested.
Cash On Cash
7.17%
Cap Rate
8.5%
Rent
$1,323
Cashflow
$163
Rent Confidence: High
Annual
$15,876
Median
$1,300
Avg
$1,323
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,279
Downpayment $25,980
Closing costs $1,299
Rehab $0
Furnishing $0
Cashflow
Total Income $1,323
Total Expenses $1,160
Mortgage P&I $691
Property Taxes $80
Home Insurance $46
PManagement $132
CapEx $66
Vacancy $79
Maintenance $66
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2605 Gibson St NW | $1365 | 3 | 2 | 1359 | 0.4 mi |
| 2 | 4603 Blue Haven Dr NW | $1300 | 3 | 2 | 1345 | 1 mi |
| 3 | 2501 Gibson St NW | $1250 | 3 | 2 | 1400 | 0.5 mi |
| 4 | 4708 Lumary Dr NW | $1425 | 3 | 2 | 1400 | 0.9 mi |
| 5 | 2505 Jeri St NW | $1250 | 3 | 2 | 1224 | 0.4 mi |
| 6 | 3810 Timbercrest Dr NW | $1395 | 3 | 2 | 1440 | 0.7 mi |
| 7 | 3210 Harvey St NW | $1375 | 3 | 2 | 1350 | 1.7 mi |
| 8 | 5002 Ortega Cir NW | $1200 | 3 | 2 | 1300 | 1.5 mi |
| 9 | 2105 Medaris Rd NW | $1240 | 3 | 2 | 1317 | 1.9 mi |
| 10 | 4735 Cutler Dr NW | $1400 | 3 | 2 | 1458 | 0.9 mi |
| 11 | 5023 Parkwood Dr NW | $1260 | 3 | 2 | 1381 | 1.9 mi |
| 12 | 2303 Lynn Rd NW | $1295 | 3 | 2 | 1500 | 0.8 mi |
| 13 | 623 Murray Rd NW | $1000 | 3 | 2 | 1300 | 2.3 mi |
| 14 | 5003 Stag Run Cir NW | $1295 | 3 | 2 | 1410 | 2 mi |
| 15 | 2816 Coosa Cir NW | $1400 | 3 | 2 | 1400 | 2.2 mi |
| 16 | 6111 Valley Park Dr NW | $1400 | 3 | 2 | 1246 | 1.9 mi |
| 17 | 3903 Goldwire Cir NW | $1295 | 3 | 1.5 | 1400 | 0.8 mi |
| 18 | 3102 Greenhill Dr NW | $1300 | 3 | 1.5 | 1366 | 1.4 mi |
| 19 | 5004 Paden Dr NW | $1400 | 3 | 1.5 | 1345 | 1.6 mi |
| 20 | 3907 Goldwire Cir NW | $1300 | 3 | 1.5 | 1419 | 0.8 mi |
| 21 | 2228 Norris Rd NW | $1295 | 3 | 1.5 | 1422 | 0.9 mi |
| 22 | 4029 Knollbrook Dr NW | $1450 | 3 | 1.5 | 1400 | 1.3 mi |
| 23 | 3304 Deerfield Rd NW | $1395 | 3 | 2 | 1457 | 2.3 mi |
| 24 | 2304 Lynn Rd NW | $1250 | 3 | 1.5 | 1230 | 0.8 mi |
| 25 | 6123 Sandia Blvd NW | $1550 | 3 | 2 | 1215 | 2.3 mi |