REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 22.17% first-year return on $21,000 initial cash invested.
Cash On Cash
22.17%
Cap Rate
11.84%
Rent
$1,333
Cashflow
$388
Rent Confidence: High
Annual
$15,996
Median
$1,320
Avg
$1,333
Samples
25
Financing
Purchase Price $99,999
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment $20,000
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,333
Total Expenses $945
Mortgage P&I $532
Property Taxes $31
Home Insurance $35
PManagement $133
CapEx $67
Vacancy $80
Maintenance $67
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2505 Jeri St NW | $1250 | 3 | 2 | 1224 | 1 mi |
| 2 | 6123 Sandia Blvd NW | $1550 | 3 | 2 | 1215 | 1.3 mi |
| 3 | 5002 Ortega Cir NW | $1200 | 3 | 2 | 1300 | 0.6 mi |
| 4 | 6111 Valley Park Dr NW | $1400 | 3 | 2 | 1246 | 1.3 mi |
| 5 | 3807 Nw Timwood Dr | $1495 | 3 | 2 | 1224 | 2 mi |
| 6 | 4603 Blue Haven Dr NW | $1300 | 3 | 2 | 1345 | 0.7 mi |
| 7 | 2304 Lynn Rd NW | $1250 | 3 | 1.5 | 1230 | 0.7 mi |
| 8 | 2105 Medaris Rd NW | $1240 | 3 | 2 | 1317 | 1.3 mi |
| 9 | 2605 Gibson St NW | $1365 | 3 | 2 | 1359 | 1 mi |
| 10 | 127 Wilkenson Dr NE | $1475 | 3 | 2 | 1200 | 2.7 mi |
| 11 | 4002 Summerhill Dr NW | $1345 | 3 | 2 | 1033 | 0.6 mi |
| 12 | 4604 Lakeview Dr NW | $1250 | 3 | 1.5 | 1200 | 1.2 mi |
| 13 | 2501 Gibson St NW | $1250 | 3 | 2 | 1400 | 1 mi |
| 14 | 4708 Lumary Dr NW | $1425 | 3 | 2 | 1400 | 1.2 mi |
| 15 | 6213 Belgrade Dr NW | $1250 | 3 | 1.5 | 1200 | 1.6 mi |
| 16 | 3602 Nw Kenard Ave | $1320 | 3 | 2 | 1100 | 1.9 mi |
| 17 | 2816 Coosa Cir NW | $1400 | 3 | 2 | 1400 | 1.3 mi |
| 18 | 3419 Glen Park Dr NW, Unit B | $1250 | 3 | 1.5 | 1206 | 1.9 mi |
| 19 | 3810 Timbercrest Dr NW | $1395 | 3 | 2 | 1440 | 1.1 mi |
| 20 | 5023 Parkwood Dr NW | $1260 | 3 | 2 | 1381 | 1.8 mi |
| 21 | 2303 Lynn Rd NW | $1295 | 3 | 2 | 1500 | 0.8 mi |
| 22 | 5004 Paden Dr NW | $1400 | 3 | 1.5 | 1345 | 0.6 mi |
| 23 | 4735 Cutler Dr NW | $1400 | 3 | 2 | 1458 | 1.1 mi |
| 24 | 3103 Greenhill Dr NW | $1550 | 3 | 2 | 1098 | 2.4 mi |
| 25 | 623 Murray Rd NW | $1000 | 3 | 2 | 1300 | 2.9 mi |