REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.96% first-year return on $31,479 initial cash invested.
Cash On Cash
3.96%
Cap Rate
7.86%
Rent
$1,603
Cashflow
$104
Rent Confidence: High
Annual
$19,236
Median
$1,625
Avg
$1,642
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment 20% $29,980
Closing costs 1% $1,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,603
Total Expenses $1,499
Mortgage P&I 50% $798
Property Taxes 15% $233
Home Insurance 3% $52
PManagement 10% $160
CapEx 5% $80
Vacancy 6% $96
Maintenance 5% $80
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3702 Cauthorn Dr | $1250 | 4 | 2 | 1.1 mi | |
| 2 | 3627 Meyers St | $1795 | 4 | 2 | 1144 | 1.2 mi |
| 3 | 2711 Lagow St | $2035 | 4 | 2 | 1247 | 0.3 mi |
| 4 | 4302 Robert L Parish Sr Ave | $2100 | 4 | 2 | 1236 | 0.6 mi |
| 5 | 4310 Robert L Parish Sr Ave | $1850 | 4 | 2 | 1247 | 0.6 mi |
| 6 | 4318 Elsie Faye Heggins St | $1795 | 4 | 2 | 1276 | 0.8 mi |
| 7 | 3715 Hancock St | $1625 | 4 | 2 | 1290 | 0.9 mi |
| 8 | 2830 Metropolitan Ave | $1645 | 4 | 2 | 1274 | 1.3 mi |
| 9 | 3524 Elsie Faye Heggins St | $1675 | 4 | 2 | 1400 | 0.8 mi |
| 10 | 2007J B Jackson Junior Blvd | $1235 | 3 | 2 | 872 | 1 mi |
| 11 | 2007 Jb Jackson Jr Blvd | $1235 | 3 | 2 | 872 | 1 mi |
| 12 | 2009 Jb Jackson Jr Blvd | $1425 | 3 | 2 | 872 | 1 mi |
| 13 | 4621 Owenwood Ave | $1750 | 4 | 2 | 1422 | 1.3 mi |
| 14 | 3514 Frank St | $1800 | 4 | 2 | 1582 | 0.4 mi |
| 15 | 4203 Frank St | $1699 | 3 | 2 | 816 | 0.5 mi |
| 16 | 3918 Coolidge St | $1310 | 3 | 2 | 909 | 0.7 mi |
| 17 | 3622 Elsie Faye Heggins St | $1310 | 3 | 2 | 909 | 0.8 mi |
| 18 | 4322 Penelope St | $1550 | 3 | 2 | 909 | 0.7 mi |
| 19 | 2638 Lobdell St | $2250 | 4 | 2 | 1440 | 1.5 mi |
| 20 | 3402 Jeffries St, Unit A | $1549 | 4 | 2 | 1456 | 1.5 mi |
| 21 | 3204 Tuskegee St | $1495 | 3 | 2 | 909 | 0.8 mi |
| 22 | 4307 Hamilton Ave | $1310 | 3 | 2 | 909 | 0.9 mi |
| 23 | 2001 Jb Jackson Jr Blvd | $1495 | 3 | 2 | 909 | 1 mi |
| 24 | 3930 Coolidge St | $2600 | 4 | 2 | 1664 | 0.7 mi |
| 25 | 2647 Elsie Faye Heggins St | $1255 | 3 | 2 | 876 | 1.8 mi |
Projections