REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2563 S New Haven Ln, Boise, ID 83716
$0 • 3 beds • 3 baths • 2231 sqft
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$2,700
Signal: Med.
Cashflow
$1,768
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $2,700
Total Expenses $932
Property Taxes $155
Home Insurance $0
HOA $75
PManagement $270
CapEx $135
Vacancy $162
Maintenance $135
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3803 E Parkcenter Blvd | $2599 | 3 | 3 | 2202 | 0.5 mi |
| 2 | 3828 E Parkcenter Blvd | $2650 | 3 | 3 | 2093 | 0.5 mi |
| 3 | 4033 E Parkcenter Blvd | $2650 | 3 | 3 | 2048 | 0.7 mi |
| 4 | 3602 E Parkcenter Blvd | $2900 | 3 | 2.5 | 2284 | 0.3 mi |
| 5 | 3273 S Yorktown Ln | $3350 | 3 | 3 | 2387 | 1.5 mi |
| 6 | 3314 E Exacta Ln | $2875 | 3 | 3 | 1904 | 0.5 mi |
| 7 | 3310 E Trifecta Ln | $2700 | 3 | 3 | 1904 | 0.6 mi |
| 8 | 3233 E Thoroughbred Ln | $2495 | 3 | 3 | 1902 | 0.6 mi |
| 9 | 3342 E Trifecta Ln | $2400 | 3 | 3 | 1904 | 0.6 mi |
| 10 | 3010 E Starview Dr | $2845 | 3 | 2.5 | 2163 | 0.8 mi |
| 11 | 2780 S Perrault Way | $3300 | 3 | 3 | 2715 | 0.3 mi |
| 12 | 3857 S Eckert Rd | $4000 | 3 | 3 | 2507 | 1.7 mi |
| 13 | 2046 S Coloma Way | $2595 | 3 | 2.5 | 2083 | 0.8 mi |
| 14 | 3973 E Parkcenter Blvd | $3500 | 3 | 2.5 | 2043 | 0.6 mi |
| 15 | 3741 E Parkcenter Blvd | $3150 | 3 | 3 | 2828 | 0.4 mi |
| 16 | 3299 E Front Runner Ln | $3000 | 3 | 2.5 | 2009 | 0.7 mi |
| 17 | 3335 E Exacta Ln | $2400 | 3 | 3 | 1750 | 0.6 mi |
| 18 | 3234 E Front Runner Ln | $2195 | 3 | 3 | 1750 | 0.6 mi |
| 19 | 3011 S Trailwood Way | $2695 | 3 | 4 | 2288 | 0.6 mi |
| 20 | 4314 E Parkcenter Blvd | $3095 | 3 | 2.5 | 2010 | 1 mi |
| 21 | 2784 S Trailwood Way | $2495 | 3 | 2.5 | 2573 | 0.5 mi |
| 22 | 4321 E Parkcenter Blvd | $2695 | 3 | 2.5 | 1980 | 1 mi |
| 23 | 3228 E Thoroughbred Ln | $2295 | 3 | 2.5 | 1910 | 0.6 mi |
| 24 | 5012 E Woodcutter Dr | $2850 | 3 | 2.5 | 2084 | 2 mi |
| 25 | 2544 E Warm Springs Ave | $3200 | 3 | 3 | 2668 | 2.2 mi |