REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.67% first-year return on $32,550 initial cash invested.
Cash On Cash
7.67%
Cap Rate
8.72%
Rent
$1,863
Cashflow
$208
Rent Confidence: High
Annual
$22,356
Median
$1,799
Avg
$1,865
Samples
25
Financing
Purchase Price $155k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $32,550
Downpayment $31,000
Closing costs $1,550
Rehab $0
Furnishing $0
Cashflow
Total Income $1,863
Total Expenses $1,655
Mortgage P&I $825
Property Taxes $292
Home Insurance $54
PManagement $186
CapEx $93
Vacancy $112
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 200 Carver Cir NW | $1595 | 3 | 1 | 1500 | 1.9 mi |
| 2 | 200 Carver Cir NW, Unit 1 | $1575 | 3 | 1 | 1500 | 1.9 mi |
| 3 | 635 Charlotte Pl NW | $1900 | 3 | 1 | 1397 | 1.8 mi |
| 4 | 2390 Cross St NW | $1545 | 3 | 1 | 1241 | 0.4 mi |
| 5 | 2576 Godfrey Dr NW | $1749 | 3 | 1 | 1295 | 1.6 mi |
| 6 | 691 S Grand Ave Nw Unit B | $1590 | 3 | 1 | 1200 | 0.7 mi |
| 7 | 2047 North Ave NW | $1695 | 3 | 1.5 | 1400 | 1.4 mi |
| 8 | 2410 Baker Rd NW | $730 | 3 | 2 | 1464 | 0.6 mi |
| 9 | 865 Hall St NW | $2400 | 3 | 2 | 1560 | 0.7 mi |
| 10 | 700 Symphony Ln NW | $2240 | 3 | 1 | 1909 | 1.2 mi |
| 11 | 2761 Oldknow Dr NW | $1845 | 3 | 1 | 1152 | 0.8 mi |
| 12 | 2761 Nw Oldknow Dr | $1595 | 3 | 1 | 1152 | 0.8 mi |
| 13 | 2080 Louise Pl NW | $1795 | 3 | 2 | 1504 | 1.4 mi |
| 14 | 599 Church St NW | $3000 | 3 | 2 | 1630 | 0.3 mi |
| 15 | 2180 Baker Rd NW | $1395 | 3 | 1 | 1164 | 1 mi |
| 16 | 714 Emily Pl NW | $1875 | 3 | 2 | 1520 | 1.6 mi |
| 17 | 851 N Grand Ave NW | $2750 | 3 | 2 | 1600 | 0.9 mi |
| 18 | 2288 Hill St NW | $1950 | 3 | 2 | 1600 | 1 mi |
| 19 | 1947 Maywood Pl NW | $2200 | 3 | 2 | 1504 | 1.7 mi |
| 20 | 2595 Loghaven Dr NW | $1699 | 3 | 1 | 1161 | 1.4 mi |
| 21 | 400 Illinois Ave NW | $1950 | 3 | 2 | 1524 | 1.8 mi |
| 22 | 524 Emily Pl NW | $2360 | 3 | 2 | 1542 | 1.7 mi |
| 23 | 388 Illinois Ave NW | $1495 | 3 | 2 | 1500 | 1.8 mi |
| 24 | 885 Wood St NW | $1799 | 3 | 2 | 1600 | 1.3 mi |
| 25 | 592 Woods Dr NW | $1900 | 3 | 2 | 1300 | 0.2 mi |