REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $46,179 initial cash invested.
Cash On Cash
-4.65%
Cap Rate
5.84%
Rent
$1,608
Cashflow
-$179
Rent Confidence: High
Annual
$19,296
Median
$1,525
Avg
$1,608
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,179
Downpayment $43,980
Closing costs $2,199
Rehab $0
Furnishing $0
Cashflow
Total Income $1,608
Total Expenses $1,787
Mortgage P&I $1,170
Property Taxes $123
Home Insurance $77
PManagement $161
CapEx $80
Vacancy $96
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2244 English Dr | $1675 | 3 | 1 | 962 | 0.2 mi |
| 2 | 2613 Southwest Blvd | $1950 | 3 | 1 | 1000 | 0.6 mi |
| 3 | 2712 Botany St | $1530 | 3 | 1 | 1000 | 0.6 mi |
| 4 | 2932 Botany St | $1545 | 3 | 1 | 1000 | 0.7 mi |
| 5 | 3051 Lasalle St | $1485 | 3 | 1 | 1008 | 1 mi |
| 6 | 312 N Linwood Ave | $1459 | 3 | 1 | 960 | 1.3 mi |
| 7 | 1724 Griers Grove Rd | $1500 | 3 | 1 | 985 | 1.7 mi |
| 8 | 1710 Irma St | $1500 | 3 | 1 | 975 | 1.7 mi |
| 9 | 1512 Newcastle St | $2500 | 3 | 1 | 980 | 1.8 mi |
| 10 | 1529 Newcastle St | $1600 | 3 | 1 | 980 | 1.9 mi |
| 11 | 2909 Southwest Blvd | $1795 | 3 | 1.5 | 976 | 0.4 mi |
| 12 | 2311 Crestview Dr | $1795 | 3 | 1 | 980 | 2 mi |
| 13 | 4117 Gossett Ave | $1500 | 3 | 1 | 1000 | 2 mi |
| 14 | 1801 Northcliff Dr | $1595 | 3 | 1 | 1065 | 1.2 mi |
| 15 | 2417 Dundeen St | $1595 | 3 | 1 | 915 | 1.4 mi |
| 16 | 1350 Mulberry Ave | $1400 | 3 | 1 | 1044 | 1.9 mi |
| 17 | 1932 Holly St | $1400 | 3 | 1 | 900 | 1.5 mi |
| 18 | 2332 Custer St | $1700 | 3 | 1 | 874 | 1.1 mi |
| 19 | 2325 Augusta St | $1450 | 3 | 1 | 866 | 1.1 mi |
| 20 | 1211 Campus St | $1500 | 3 | 1 | 1104 | 1.6 mi |
| 21 | 1809 Irma St | $1445 | 3 | 1 | 1098 | 1.6 mi |
| 22 | 1604 Beatties Ford Rd | $1495 | 3 | 1 | 1134 | 1.3 mi |
| 23 | 131 Goff St | $1525 | 3 | 1 | 882 | 1.9 mi |
| 24 | 2011 Holly St | $1750 | 3 | 1 | 850 | 1.4 mi |
| 25 | 1731 Mcdonald St | $1500 | 3 | 1 | 806 | 0.8 mi |