REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 16.16% first-year return on $20,790 initial cash invested.
Cash On Cash
16.16%
Cap Rate
10.3%
Rent
$1,335
Cashflow
$280
Rent Confidence: High
Annual
$16,020
Median
$1,375
Avg
$1,352
Samples
25
Financing
Purchase Price $99,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,790
Downpayment $19,800
Closing costs $990
Rehab $0
Furnishing $0
Cashflow
Total Income $1,335
Total Expenses $1,055
Mortgage P&I $503
Property Taxes $169
Home Insurance $35
PManagement 10% $134
CapEx 5% $67
Vacancy 6% $80
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1702 S 15th St | $1250 | 3 | 1 | 980 | 1.3 mi |
| 2 | 913 Forest Ave, Unit 915 | $1800 | 3 | 1 | 950 | 2.1 mi |
| 3 | 4205 S 21st St | $1375 | 3 | 1 | 1025 | 1.5 mi |
| 4 | 2122 S 35th Ave | $1195 | 3 | 1 | 980 | 2.2 mi |
| 5 | 4714 S 19th St | $1395 | 3 | 1 | 1000 | 2.1 mi |
| 6 | 1317 S 12th St | $700 | 3 | 1 | 1032 | 1.8 mi |
| 7 | 2030 Vinton St | $1520 | 3 | 1.5 | 1136 | 0.3 mi |
| 8 | 1618 Martha St, Unit 2 | $995 | 3 | 1 | 0.8 mi | |
| 9 | 2710 S 9th St | $1400 | 3 | 1 | 1.1 mi | |
| 10 | 2354 S 34th St, Unit 2 | $1500 | 3 | 1 | 1210 | 1.9 mi |
| 11 | 1937 S 12th St | $1350 | 3 | 1 | 1.3 mi | |
| 12 | 1339 S 22nd St | $1450 | 3 | 1 | 1254 | 1.6 mi |
| 13 | 1424 S 12th St, Unit 1 | $1090 | 3 | 1 | 1.7 mi | |
| 14 | 1322 S 24th St, Apt 1 | $1500 | 3 | 1 | 1.7 mi | |
| 15 | 1214 S 25th Ave | $1499 | 3 | 1.5 | 1109 | 1.9 mi |
| 16 | 2116 L St | $1200 | 3 | 1 | 2.1 mi | |
| 17 | 2114 L St | $1300 | 3 | 1 | 2.1 mi | |
| 18 | 1012 S 24th St | $1100 | 3 | 1 | 2.2 mi | |
| 19 | 830 S 21st St | $1195 | 3 | 1 | 2.2 mi | |
| 20 | 1025 S 28th St | $1495 | 3 | 1 | 2.3 mi | |
| 21 | 2417 S 13th St | $1700 | 3 | 2 | 1116 | 0.9 mi |
| 22 | 3606 Wright St | $1750 | 3 | 1 | 1330 | 2.2 mi |
| 23 | 2733 S 16th St | $1200 | 2 | 1 | 971 | 0.4 mi |
| 24 | 1045 S 28th St | $1375 | 3 | 2 | 1062 | 2.2 mi |
| 25 | 1715 S 12th St | $1475 | 3 | 1.5 | 1274 | 1.5 mi |