REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 43.43% first-year return on $21,000 initial cash invested.
Cash On Cash
43.43%
Cap Rate
16.27%
Rent
$2,038
Cashflow
$760
Rent Confidence: High
Annual
$24,456
Median
$2,000
Avg
$2,037
Samples
25
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 6.3%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment $20,000
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $2,038
Total Expenses $1,278
Mortgage P&I $494
Property Taxes $219
Home Insurance $35
PManagement 10% $204
CapEx 5% $102
Vacancy 6% $122
Maintenance 5% $102
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4615 Roberts Ave | $2250 | 3 | 2 | 1500 | 1 mi |
| 2 | 2834 Frost Ave | $2250 | 3 | 2 | 1400 | 0.2 mi |
| 3 | 2835 Peary Ave | $2250 | 3 | 2 | 1400 | 0.2 mi |
| 4 | 3947 Coolidge St | $2200 | 3 | 2 | 1500 | 1.7 mi |
| 5 | 3943 Coolidge St | $2199 | 3 | 2 | 1506 | 1.7 mi |
| 6 | 3819 Spence St | $2350 | 3 | 2 | 1500 | 2 mi |
| 7 | 2319 Pine St | $1700 | 3 | 2 | 1437 | 1.4 mi |
| 8 | 5000 Linder Ave | $1850 | 3 | 2 | 1327 | 0.3 mi |
| 9 | 2651 Marburg St | $1895 | 3 | 2 | 1379 | 0.9 mi |
| 10 | 4811 Huey St | $2400 | 3 | 2 | 1600 | 1.3 mi |
| 11 | 1727 Marburg St | $1700 | 3 | 2 | 1406 | 1.4 mi |
| 12 | 2927 Dorris St | $2295 | 3 | 2 | 1298 | 0.9 mi |
| 13 | 3736 Colonial Ave | $2150 | 3 | 2 | 1400 | 2 mi |
| 14 | 3134 Reed Ln | $2000 | 3 | 2 | 1328 | 1.3 mi |
| 15 | 2835 Burger Ave | $1900 | 3 | 2 | 1401 | 2.1 mi |
| 16 | 4606 Verdun Ave | $2195 | 3 | 2 | 1698 | 1.3 mi |
| 17 | 3626 Jamaica St | $1800 | 3 | 2 | 1400 | 2.2 mi |
| 18 | 4622 Bradshaw St | $1895 | 3 | 2 | 1300 | 1.1 mi |
| 19 | 4423 Colonial Ave | $1950 | 3 | 2 | 1326 | 1.5 mi |
| 20 | 4610 Verdun Ave | $2395 | 3 | 2 | 1730 | 1.2 mi |
| 21 | 2619 Stephenson Dr | $1750 | 3 | 2 | 1223 | 0.5 mi |
| 22 | 3622 Cauthorn Dr | $1795 | 3 | 2 | 1300 | 1.3 mi |
| 23 | 3910 Copeland St | $2250 | 3 | 2 | 1336 | 2 mi |
| 24 | 3702 Dunbar St | $1700 | 3 | 1.5 | 1492 | 2 mi |
| 25 | 2633 Macon St | $1800 | 3 | 2.5 | 1701 | 0.3 mi |