REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.17% first-year return on $28,686 initial cash invested.
Cash On Cash
0.17%
Cap Rate
6.91%
Rent
$1,130
Cashflow
$4
Rent Confidence: High
Annual
$13,560
Median
$1,095
Avg
$1,130
Samples
25
Financing
Purchase Price $137k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,686
Downpayment 20% $27,320
Closing costs 1% $1,366
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,130
Total Expenses $1,126
Mortgage P&I 64% $727
Property Taxes 9% $106
Home Insurance 0% $0
PManagement 10% $113
CapEx 5% $56
Vacancy 6% $68
Maintenance 5% $56
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3238 S All Hallows Ave | $995 | 3 | 1 | 1191 | 0.9 mi |
| 2 | 2456 S Everett St | $1095 | 3 | 1 | 1152 | 1.3 mi |
| 3 | 1316 W 29th St S | $1395 | 3 | 1 | 1162 | 1.5 mi |
| 4 | 3526 S Downtain St | $1200 | 3 | 1 | 1200 | 1.4 mi |
| 5 | 3121 S Bonn Ave | $1050 | 3 | 1 | 1025 | 0.6 mi |
| 6 | 2404 W 29th St S | $1195 | 3 | 1 | 1000 | 0.4 mi |
| 7 | 1727 W Dallas St | $995 | 3 | 1 | 1066 | 1.4 mi |
| 8 | 3229 S Everett St | $1275 | 3 | 1 | 1000 | 0.6 mi |
| 9 | 944 W 34th St S | $995 | 3 | 1 | 1101 | 2 mi |
| 10 | 3051 S Fern Ave | $1095 | 3 | 1 | 1271 | 1.2 mi |
| 11 | 2422 W Grant Ave | $1200 | 3 | 1 | 1072 | 1.7 mi |
| 12 | 3314 S Gordon Ave | $1050 | 3 | 1 | 975 | 0.5 mi |
| 13 | 1803 W Dallas St | $1050 | 3 | 1 | 1042 | 1.4 mi |
| 14 | 2839 S Glenn Ave | $975 | 3 | 1 | 1008 | 1 mi |
| 15 | 2237 S Vine St | $1345 | 3 | 1 | 1077 | 2 mi |
| 16 | 2833 S Glenn Ave | $1195 | 3 | 1 | 1328 | 1.1 mi |
| 17 | 3536 S Bonn Ave | $1000 | 3 | 1 | 1008 | 1.2 mi |
| 18 | 1921 S Saint Paul St | $1095 | 3 | 1 | 1100 | 2.4 mi |
| 19 | 3355 S Glenn St | $950 | 3 | 1 | 995 | 1.1 mi |
| 20 | 2921 S Millwood Ave | $1250 | 3 | 1 | 1000 | 1.2 mi |
| 21 | 1541 S Richmond Ave | $1250 | 3 | 1 | 1168 | 3.1 mi |
| 22 | 2427 W Greenfield St | $1050 | 3 | 1 | 960 | 0.7 mi |
| 23 | 1725 S Saint Clair Ave | $1195 | 3 | 1 | 1200 | 2.8 mi |
| 24 | 2135 S Exchange St | $995 | 3 | 1 | 1200 | 2.9 mi |
| 25 | 3241 S Euclid Ave | $1350 | 3 | 1 | 1393 | 0.9 mi |
Projections