REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $52,500 initial cash invested.
Cash On Cash
-0.98%
Cap Rate
6.65%
Rent
$1,935
Cashflow
-$43
Rent Confidence: High
Annual
$23,220
Median
$1,900
Avg
$1,935
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,935
Total Expenses $1,978
Mortgage P&I $1,331
Property Taxes $55
Home Insurance $88
PManagement $194
CapEx $97
Vacancy $116
Maintenance $97
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2138 W Madison St | $2300 | 3 | 2 | 1104 | 1.3 mi |
| 2 | 2034 W Hadley St | $1599 | 3 | 2 | 1122 | 2 mi |
| 3 | 1538 W Fillmore St, Unit D | $2069 | 3 | 2 | 1100 | 2.3 mi |
| 4 | 1923 W Palm Ln | $2200 | 3 | 2 | 1140 | 2.3 mi |
| 5 | 1626 W Taylor St | $2600 | 3 | 2 | 1041 | 2.2 mi |
| 6 | 818 N 39th Ave Apt C | $1495 | 3 | 2 | 1174 | 2.4 mi |
| 7 | 2406 W Jefferson St | $1700 | 3 | 2 | 1330 | 0.9 mi |
| 8 | 3634 W Granada Rd | $1795 | 3 | 2 | 1208 | 2.6 mi |
| 9 | 2509 W Madison St | $1900 | 3 | 1 | 1094 | 0.9 mi |
| 10 | 2845 W Fillmore St, Apt 1 | $1595 | 3 | 2 | 810 | 0.4 mi |
| 11 | 2010 W Holly St | $1840 | 3 | 2 | 1274 | 2.4 mi |
| 12 | 3045 W Coronado Rd | $1995 | 3 | 1 | 1100 | 1.8 mi |
| 13 | 126 S 27th Ave | $1500 | 3 | 1 | 1000 | 0.8 mi |
| 14 | 2025 W Jefferson St | $2600 | 3 | 2 | 1.5 mi | |
| 15 | 3401 W Monte Vista Rd | $1700 | 3 | 1 | 1100 | 2.4 mi |
| 16 | 1310 W Taylor St | $1395 | 3 | 1 | 1100 | 2.6 mi |
| 17 | 3107 W Granada Rd | $1850 | 3 | 2 | 1500 | 1.8 mi |
| 18 | 374 N 20th Dr | $2000 | 3 | 1 | 1224 | 1.3 mi |
| 19 | 2402 W Jefferson St | $2300 | 3 | 2 | 1632 | 0.9 mi |
| 20 | 2413 W Yuma St | $1800 | 3 | 2 | 2.1 mi | |
| 21 | 339 N Laurel Ave, Apt 1 | $1990 | 3 | 2 | 1450 | 2.3 mi |
| 22 | 3025 W Cypress St | $2000 | 3 | 2 | 2.2 mi | |
| 23 | 3326 W Maricopa St | $2000 | 3 | 2 | 800 | 2.1 mi |
| 24 | 3238 W Garfield St | $1745 | 3 | 2 | 1653 | 1.3 mi |
| 25 | 415 N 17th Dr | $2400 | 3 | 1 | 1003 | 2 mi |