REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 11.57% first-year return on $25,200 initial cash invested.
Cash On Cash
11.57%
Cap Rate
9.16%
Rent
$1,287
Cashflow
$243
Rent Confidence: High
Annual
$15,444
Median
$1,250
Avg
$1,287
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment 20% $24,000
Closing costs 1% $1,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,287
Total Expenses $1,044
Mortgage P&I 47% $609
Property Taxes 5% $59
Home Insurance 3% $42
PManagement 10% $129
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2809 Academy Dr NW | $950 | 2 | 2 | 900 | 0.4 mi |
| 2 | 813 Oshaughnessy Ave NE | $1650 | 2 | 2 | 1137 | 2.3 mi |
| 3 | 2119 Gilbreath Rd NW | $1350 | 2 | 2 | 1286 | 2.1 mi |
| 4 | 305 Mountain View Dr NW | $1150 | 2 | 1 | 1090 | 1.3 mi |
| 5 | 106 Delaware Blvd NW | $995 | 2 | 1 | 980 | 0.5 mi |
| 6 | 2616 Huntsville St NW | $950 | 2 | 1 | 1000 | 0.9 mi |
| 7 | 1513 Mckinley Ave NE | $1490 | 2 | 1 | 1050 | 2 mi |
| 8 | 2415 Huntsville St NW | $1450 | 2 | 2 | 1490 | 1.2 mi |
| 9 | 510 Forrest Cir NE | $1400 | 2 | 1 | 1000 | 1.3 mi |
| 10 | 800 Stevens Ave NE | $1195 | 2 | 1 | 1100 | 2.1 mi |
| 11 | 1212 Halsey Dr NE | $1600 | 2 | 1 | 1111 | 2 mi |
| 12 | 511 Oshaughnessy Ave NE | $1400 | 2 | 1 | 1095 | 2.3 mi |
| 13 | 1513 Ne Mckinley Ave | $1395 | 2 | 1 | 1032 | 2 mi |
| 14 | 3215 Meridian St N | $1000 | 2 | 1.5 | 1386 | 0.6 mi |
| 15 | 203 Oakwood Ave NW | $1500 | 2 | 2 | 800 | 1.7 mi |
| 16 | 214 Treymore Ave NW | $1190 | 2 | 1 | 905 | 0.1 mi |
| 17 | 2611 Kildare St NW | $1150 | 2 | 1 | 945 | 0.8 mi |
| 18 | 1806 Chapman Ave NE | $1595 | 2 | 1.5 | 1274 | 1.9 mi |
| 19 | 2215 Jonathan Dr NW | $895 | 2 | 1.5 | 850 | 1.3 mi |
| 20 | 1423 Stevens Ave NE | $1500 | 2 | 1 | 1020 | 2.2 mi |
| 21 | 2107 Epworth Dr NE, Apt E | $1225 | 2 | 1.5 | 875 | 1.8 mi |
| 22 | 520 Rison Ave NE | $1050 | 2 | 1 | 995 | 2 mi |
| 23 | 1407 Maysville Rd NE | $1250 | 2 | 1 | 1008 | 2.2 mi |
| 24 | 1225 Halsey Ave NE | $1800 | 2 | 1 | 975 | 1.9 mi |
| 25 | 2612 Virginia Blvd NW | $1050 | 2 | 1 | 900 | 1 mi |
Projections