REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.26% first-year return on $31,500 initial cash invested.
Cash On Cash
1.26%
Cap Rate
7.16%
Rent
$1,276
Cashflow
$33
Rent Confidence: High
Annual
$15,312
Median
$1,265
Avg
$1,275
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,276
Total Expenses $1,243
Mortgage P&I $798
Property Taxes $60
Home Insurance $52
PManagement $128
CapEx $64
Vacancy $77
Maintenance $64
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2236 Kamis Cir NW | $1295 | 3 | 1 | 1053 | 0.3 mi |
| 2 | 2200 Norwood Dr NW | $1265 | 3 | 1 | 1060 | 0.6 mi |
| 3 | 2122 Griffith Dr NW | $985 | 3 | 1 | 1075 | 0.8 mi |
| 4 | 2226 Norwood Dr NW | $1150 | 3 | 1 | 1044 | 0.4 mi |
| 5 | 2019 Lance Rd NW | $1495 | 3 | 1 | 1075 | 1 mi |
| 6 | 2211 Harris Rd NW | $1325 | 3 | 1 | 1075 | 1.2 mi |
| 7 | 6121 Melrose Rd NW | $1399 | 3 | 1 | 1087 | 1.3 mi |
| 8 | 4307 Memorial Pkwy N | $1450 | 3 | 1 | 1100 | 1.2 mi |
| 9 | 4805 Padgett Dr NW | $1195 | 3 | 1 | 1000 | 0.4 mi |
| 10 | 2912 Deerfield Rd NW | $1850 | 3 | 1 | 1128 | 1.2 mi |
| 11 | 4022 Summerhill Dr NW | $1668 | 3 | 1 | 1150 | 1 mi |
| 12 | 4704 Lumary Dr NW | $1195 | 3 | 1 | 1120 | 1.4 mi |
| 13 | 2210 Norwood Dr NW | $1295 | 3 | 1 | 984 | 0.6 mi |
| 14 | 2242 Norwood Dr NW | $1150 | 3 | 1 | 960 | 0.3 mi |
| 15 | 4012 Offutt Ct NW | $1095 | 3 | 1 | 1125 | 1.6 mi |
| 16 | 2719 Oaktree Ln NW | $1125 | 3 | 1 | 1040 | 1.7 mi |
| 17 | 4509 Lakeview Dr NW | $1350 | 3 | 1 | 1198 | 0.8 mi |
| 18 | 2732 Oaktree Ln NW | $1025 | 3 | 1 | 1041 | 1.8 mi |
| 19 | 3609 Lakewood Rd NW | $1095 | 3 | 1 | 1100 | 2 mi |
| 20 | 4313 Barry St NW | $1150 | 3 | 1 | 1000 | 1.2 mi |
| 21 | 2126 Lynn Rd NW | $1375 | 3 | 1 | 1200 | 0.8 mi |
| 22 | 2618 Bridge Rd NW | $1175 | 3 | 1 | 1068 | 2.4 mi |
| 23 | 6109 Geronimo Cir NW | $1125 | 3 | 1 | 1200 | 1.1 mi |
| 24 | 3102 Teton Cir NW | $1350 | 3 | 1 | 1200 | 1.2 mi |
| 25 | 6219 Maywick Rd | $1300 | 3 | 1 | 1185 | 1.4 mi |