REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.11% first-year return on $44,520 initial cash invested.
Cash On Cash
-1.11%
Cap Rate
6.66%
Rent
$1,774
Cashflow
-$41
Rent Confidence: High
Annual
$21,288
Median
$1,745
Avg
$1,778
Samples
25
Financing
Purchase Price $212k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $44,520
Downpayment $42,400
Closing costs $2,120
Rehab $0
Furnishing $0
Cashflow
Total Income $1,774
Total Expenses $1,815
Mortgage P&I $1,128
Property Taxes $152
Home Insurance $74
PManagement $177
CapEx $89
Vacancy $106
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1003 Dewitt Dr | $1600 | 3 | 1 | 1032 | 0.3 mi |
| 2 | 1111 W South St | $1400 | 3 | 1 | 1064 | 0.8 mi |
| 3 | 517 Albany Ave | $1700 | 3 | 1 | 1057 | 1.1 mi |
| 4 | 443 Mcfall Ave | $1700 | 3 | 1 | 1072 | 1.1 mi |
| 5 | 829 Polk St | $1800 | 3 | 1 | 1164 | 0.2 mi |
| 6 | 812 Colyer St | $1530 | 3 | 1 | 1120 | 0.9 mi |
| 7 | 625 Mcdevitt St | $1499 | 3 | 1 | 1155 | 1.1 mi |
| 8 | 711 Arlington St | $1995 | 3 | 1 | 1194 | 0.8 mi |
| 9 | 409 S Lakeland Ave | $2300 | 3 | 1.5 | 1154 | 1.6 mi |
| 10 | 902 W Jackson St, Unit C | $1300 | 3 | 1 | 804 | 0.8 mi |
| 11 | 902 W Jackson St, Unit A | $1900 | 3 | 2 | 1104 | 0.8 mi |
| 12 | 816 W Anderson St | $1800 | 3 | 2 | 967 | 1.1 mi |
| 13 | 124 N Westmoreland Dr | $2000 | 3 | 2 | 1241 | 0.2 mi |
| 14 | 120 N Lee Ave | $1745 | 3 | 2 | 1248 | 0.2 mi |
| 15 | 14 E Washington St | $1450 | 1000 | 1.4 mi | ||
| 16 | 437-3 N Terry Ave | $2625 | 3 | 2 | 1344 | 0.7 mi |
| 17 | 817 W Concord St | $1640 | 3 | 1 | 1800 | 0.6 mi |
| 18 | 612 Boardman St | $2600 | 3 | 2 | 1309 | 1 mi |
| 19 | 812 W Livingston St | $1500 | 3 | 2 | 0.2 mi | |
| 20 | 224 N Dollins Ave | $1500 | 2 | 1 | 1065 | 1.5 mi |
| 21 | 929 W Colonial Dr, Unit 96 | $900 | 1 | 0.9 mi | ||
| 22 | 714 Putnam Ave | $2200 | 2 | 1 | 1134 | 0.9 mi |
| 23 | 410 N Orange Ave, Apt 2018 | $1885 | 1 | 1.4 mi | ||
| 24 | 410 N Orange Ave, # 2018 | $1885 | 1 | 1.4 mi | ||
| 25 | 725 Putnam Ave | $1995 | 2 | 1 | 975 | 1 mi |