REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 7.52% first-year return on $27,298 initial cash invested.
Cash On Cash
7.52%
Cap Rate
8.64%
Rent
$1,463
Cashflow
$171
Rent Confidence: High
Annual
$17,556
Median
$1,495
Avg
$1,461
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,298
Downpayment 20% $25,998
Closing costs 1% $1,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,463
Total Expenses $1,292
Mortgage P&I 47% $692
Property Taxes 12% $174
Home Insurance 3% $46
PManagement 10% $146
CapEx 5% $73
Vacancy 6% $88
Maintenance 5% $73
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1828 Ontario St | $1445 | 3 | 2 | 1128 | 1.4 mi |
| 2 | 4120 Orchard Ave | $1595 | 3 | 2 | 1200 | 2 mi |
| 3 | 2030 Vinton St | $1520 | 3 | 1.5 | 1136 | 1.7 mi |
| 4 | 3124 S 21st St | $1655 | 3 | 2 | 1325 | 1.6 mi |
| 5 | 3122 S 21st St | $1655 | 3 | 2 | 1325 | 1.7 mi |
| 6 | 4517 S 15th St | $1495 | 3 | 1.5 | 1250 | 1.5 mi |
| 7 | 4205 S 21st St | $1375 | 3 | 1 | 1025 | 0.9 mi |
| 8 | 5247 S 23rd St | $1570 | 3 | 1 | 1050 | 1.5 mi |
| 9 | 3352 T St | $1450 | 3 | 1 | 1150 | 1.8 mi |
| 10 | 3101 S 24th St | $759 | 3 | 2 | 1.6 mi | |
| 11 | 2102 Vinton St | $1785 | 3 | 2.5 | 1300 | 1.7 mi |
| 12 | 2108 Vinton St | $1645 | 3 | 2 | 1.7 mi | |
| 13 | 4714 S 19th St | $1395 | 3 | 1 | 1000 | 1.1 mi |
| 14 | 4517 S 39th St | $1225 | 3 | 1 | 1196 | 1.5 mi |
| 15 | 4725 S 20th St | $1550 | 3 | 1 | 960 | 1.1 mi |
| 16 | 4514 S 34th St | $2000 | 3 | 2 | 1744 | 1 mi |
| 17 | 4424 Spring St | $1700 | 3 | 1 | 1048 | 2.8 mi |
| 18 | 5241 S 49th St | $1650 | 3 | 1 | 1128 | 3.3 mi |
| 19 | 2354 S 34th St, Unit 2 | $1500 | 3 | 1 | 1210 | 2.4 mi |
| 20 | 2122 S 35th Ave | $1195 | 3 | 1 | 980 | 2.8 mi |
| 21 | 2116 L St | $1200 | 3 | 1 | 0.9 mi | |
| 22 | 2114 L St | $1300 | 3 | 1 | 0.8 mi | |
| 23 | 1702 S 15th St | $1250 | 3 | 1 | 980 | 3.2 mi |
| 24 | 1339 S 22nd St | $1450 | 3 | 1 | 1254 | 3.4 mi |
| 25 | 3929 Patterson St | $1150 | 2 | 2 | 1150 | 1.7 mi |
Projections