REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 27.83% first-year return on $17,850 initial cash invested.
Cash On Cash
27.83%
Cap Rate
13.27%
Rent
$1,481
Cashflow
$414
Rent Confidence: High
Annual
$17,772
Median
$1,495
Avg
$1,481
Samples
25
Financing
Purchase Price $85,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $17,850
Downpayment 20% $17,000
Closing costs 1% $850
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,481
Total Expenses $1,067
Mortgage P&I 31% $452
Property Taxes 14% $200
Home Insurance 2% $30
PManagement 10% $148
CapEx 5% $74
Vacancy 6% $89
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3819 Pine St | $1395 | 3 | 1 | 909 | 0.4 mi |
| 2 | 3907 Roberts Ave | $1500 | 3 | 1 | 908 | 0.6 mi |
| 3 | 3238 Spring Ave | $1395 | 3 | 1 | 988 | 0.4 mi |
| 4 | 3618 Jeffries St | $1695 | 3 | 1 | 960 | 1 mi |
| 5 | 2545 Metropolitan Ave | $1599 | 3 | 1 | 936 | 1.4 mi |
| 6 | 3626 Meyers St | $1350 | 3 | 1 | 872 | 0.9 mi |
| 7 | 3603 Kenilworth St | $1595 | 3 | 1 | 1000 | 0.7 mi |
| 8 | 3214 Pine St | $1395 | 3 | 1 | 1015 | 0.6 mi |
| 9 | 4214 Montie St | $1650 | 3 | 1 | 1022 | 0.9 mi |
| 10 | 4514 Electra St | $1475 | 3 | 1 | 1032 | 0.8 mi |
| 11 | 4116 Robert L Parish Sr Ave | $1750 | 3 | 1 | 1050 | 0.7 mi |
| 12 | 3046 Pine St | $1500 | 3 | 1 | 1054 | 0.7 mi |
| 13 | 3408 Spring Ave | $1395 | 3 | 1 | 780 | 0.3 mi |
| 14 | 3323 Goldspier Dr | $1300 | 3 | 1 | 1064 | 1 mi |
| 15 | 3323 Goldspier Dr, Unit 1 | $1300 | 3 | 1 | 1064 | 1 mi |
| 16 | 2533 Warren Ave | $1500 | 3 | 1 | 1048 | 1.7 mi |
| 17 | 3918 Coolidge St | $1310 | 3 | 2 | 909 | 0.4 mi |
| 18 | 2605 Warren Ave | $1725 | 3 | 1 | 1080 | 1.6 mi |
| 19 | 3204 Tuskegee St | $1495 | 3 | 2 | 909 | 0.5 mi |
| 20 | 2001 Jb Jackson Jr Blvd | $1495 | 3 | 2 | 909 | 0.7 mi |
| 21 | 3622 Elsie Faye Heggins St | $1310 | 3 | 2 | 909 | 0.8 mi |
| 22 | 3522 Jeffries St | $1675 | 3 | 2 | 928 | 1.1 mi |
| 23 | 4322 Penelope St | $1550 | 3 | 2 | 909 | 0.9 mi |
| 24 | 4307 Hamilton Ave | $1310 | 3 | 2 | 909 | 1 mi |
| 25 | 5223 Grovewood St | $1350 | 3 | 1.5 | 840 | 1.5 mi |
Projections