REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $68,250 initial cash invested.
Cash On Cash
-21.12%
Cap Rate
2.2%
Rent
$1,344
Cashflow
-$1,201
Rent Confidence: High
Annual
$16,128
Median
$1,395
Avg
$1,363
Samples
25
Financing
Purchase Price $325k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $68,250
Downpayment 20% $65,000
Closing costs 1% $3,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,344
Total Expenses $2,545
Mortgage P&I 129% $1,730
Property Taxes 26% $352
Home Insurance 8% $114
PManagement 10% $134
CapEx 5% $67
Vacancy 6% $81
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2250 S Hervey St | $1045 | 2 | 1 | 700 | 1.8 mi |
| 2 | 3885 W Pershing Dr | $1385 | 2 | 1 | 700 | 1.7 mi |
| 3 | 3837 W Pershing Dr | $1395 | 2 | 1 | 700 | 1.8 mi |
| 4 | 3829 W Pershing Dr | $1395 | 2 | 1 | 700 | 1.8 mi |
| 5 | 2708 S Kerr St, # 2 | $1200 | 2 | 1 | 720 | 1.8 mi |
| 6 | 2906 W Dill Dr | $1495 | 2 | 1 | 728 | 2 mi |
| 7 | 4213 W Clark St | $1750 | 2 | 1 | 754 | 1.6 mi |
| 8 | 1721 S Pacific St | $1595 | 2 | 1 | 768 | 1.6 mi |
| 9 | 4809 W Targee St | $1395 | 2 | 1 | 847 | 0.5 mi |
| 10 | 4815 W Targee St | $1395 | 2 | 1 | 847 | 0.5 mi |
| 11 | 4811 W Targee St | $1395 | 2 | 1 | 847 | 0.5 mi |
| 12 | 4813 W Targee St | $1395 | 2 | 1 | 847 | 0.5 mi |
| 13 | 1410 S Newell St | $2200 | 2 | 1 | 800 | 1.5 mi |
| 14 | 5900 W Camas Ln | $1145 | 2 | 1 | 768 | 2.2 mi |
| 15 | 1540 S Wardle St, Unit 1540 | $1250 | 2 | 1 | 800 | 1.6 mi |
| 16 | 5938 W Camas Ln | $1125 | 2 | 1 | 768 | 2.2 mi |
| 17 | 5939 W Camas Ln | $1195 | 2 | 1 | 768 | 2.2 mi |
| 18 | 5935 W Camas Ln | $1195 | 2 | 1 | 768 | 2.2 mi |
| 19 | 5904 W Camas Ln | $1195 | 2 | 1 | 768 | 2.2 mi |
| 20 | 2673 S Kerr St | $1500 | 2 | 1 | 808 | 1.7 mi |
| 21 | 2930 W Malad St | $1450 | 2 | 1 | 800 | 1.9 mi |
| 22 | 2237 S Salmon Ln, # 83705 | $1195 | 2 | 1 | 900 | 0.5 mi |
| 23 | 4835 W Sheila Ln, Apt 202 | $1095 | 2 | 1 | 925 | 0.2 mi |
| 24 | 1810 S Barlow Ln | $1400 | 2 | 1 | 832 | 1.5 mi |
| 25 | 4815 W Targee St, Unit 1 | $1295 | 2 | 1 | 912 | 0.5 mi |
Projections