REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.07% first-year return on $52,500 initial cash invested.
Cash On Cash
-0.07%
Cap Rate
6.54%
Rent
$1,923
Cashflow
-$3
Rent Confidence: High
Annual
$23,076
Median
$1,900
Avg
$1,924
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment 20% $50,000
Closing costs 1% $2,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,923
Total Expenses $1,926
Mortgage P&I 66% $1,269
Property Taxes 4% $70
Home Insurance 5% $88
PManagement 10% $192
CapEx 5% $96
Vacancy 6% $115
Maintenance 5% $96
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 26 Moriarity St | $1800 | 3 | 2.5 | 1424 | 0.1 mi |
| 2 | 30 Moriarity St | $1850 | 3 | 2.5 | 1424 | 0 mi |
| 3 | 174 Holmes St | $1900 | 3 | 2.5 | 1470 | 0.1 mi |
| 4 | 124 Revolutionary Blvd | $1800 | 3 | 2.5 | 1443 | 1.3 mi |
| 5 | 631 Roberta Ave | $1750 | 3 | 2.5 | 1505 | 0.7 mi |
| 6 | 104 Lexington Pl | $1700 | 3 | 2.5 | 1512 | 0.9 mi |
| 7 | 132 Revolutionary Blvd | $1800 | 3 | 2.5 | 1469 | 1.3 mi |
| 8 | 1500 S Hancock Ave | $2200 | 3 | 2.5 | 1476 | 1.3 mi |
| 9 | 237 Tea Party Trl | $2000 | 3 | 2.5 | 1484 | 1.5 mi |
| 10 | 216 Tea Party Trl | $2000 | 3 | 2.5 | 1514 | 1.4 mi |
| 11 | 227 Tea Party Trl | $2000 | 3 | 2.5 | 1509 | 1.5 mi |
| 12 | 24 Acacia Pl | $2000 | 3 | 2.5 | 1587 | 1 mi |
| 13 | 30 Acacia Pl | $1950 | 3 | 2.5 | 1586 | 1 mi |
| 14 | 32 W Acacia Pl | $1950 | 3 | 2.5 | 1586 | 1 mi |
| 15 | 128 Lexington Pl | $1700 | 3 | 2 | 1452 | 0.9 mi |
| 16 | 38 Upland Ave | $1950 | 3 | 2 | 1422 | 1.2 mi |
| 17 | 133 Revolutionary Blvd | $1800 | 3 | 2 | 1411 | 1.4 mi |
| 18 | 45 Anchor Ln | $2300 | 3 | 2.5 | 1554 | 2.1 mi |
| 19 | 1428 Hopkins Ave | $2300 | 3 | 2 | 1500 | 1.2 mi |
| 20 | 419 E Wind Dr | $1800 | 3 | 2.5 | 1570 | 2.1 mi |
| 21 | 716 Marta Dr | $2000 | 3 | 2 | 1286 | 0.6 mi |
| 22 | 116 Revolutionary Blvd | $1850 | 3 | 2 | 1341 | 1.3 mi |
| 23 | 41 Anchor Ln | $1800 | 3 | 2 | 1397 | 2.1 mi |
| 24 | 19 Elm Ter | $2100 | 3 | 2 | 1382 | 1.9 mi |
| 25 | 238 Nob Hill Rd | $1800 | 3 | 2 | 1220 | 0.2 mi |
Projections