REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.76% first-year return on $50,400 initial cash invested.
Cash On Cash
-5.76%
Cap Rate
5.17%
Rent
$1,575
Cashflow
-$242
Rent Confidence: High
Annual
$18,900
Median
$1,530
Avg
$1,557
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $50,400
Downpayment $48,000
Closing costs $2,400
Rehab $0
Furnishing $0
Cashflow
Total Income $1,575
Total Expenses $1,817
Mortgage P&I $1,197
Property Taxes $126
Home Insurance $84
PManagement 10% $158
CapEx 5% $79
Vacancy 6% $94
Maintenance 5% $79
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 400 N Linwood Ave | $1650 | 3 | 1 | 1217 | 0 mi |
| 2 | 3936 Tillman Rd | $1695 | 3 | 1 | 1275 | 1.3 mi |
| 3 | 4213 Tillman Rd | $1585 | 3 | 1 | 1285 | 1.4 mi |
| 4 | 4136 Tillman Rd | $1350 | 3 | 1 | 1146 | 1.3 mi |
| 5 | 4415 Ridgeley Dr, Unit 1 | $1595 | 3 | 1.5 | 1210 | 1 mi |
| 6 | 4415 Ridgeley Dr | $1595 | 3 | 1.5 | 1210 | 1 mi |
| 7 | 4318 Toluca Pl | $1990 | 3 | 1 | 1100 | 1.3 mi |
| 8 | 4200 Rochelle Ln | $1395 | 3 | 1 | 1077 | 1 mi |
| 9 | 4714 Ridgeley Dr | $1550 | 3 | 1 | 1088 | 1.2 mi |
| 10 | 4908 Winchester St | $1495 | 3 | 1 | 1110 | 1.6 mi |
| 11 | 533 Porter St | $1395 | 3 | 1.5 | 1229 | 1.5 mi |
| 12 | 322 S Ramsey St | $1550 | 3 | 1 | 1060 | 1 mi |
| 13 | 641 Reeves Ct | $1475 | 3 | 1 | 1068 | 1.2 mi |
| 14 | 312 N Linwood Ave | $1459 | 3 | 1 | 960 | 0.1 mi |
| 15 | 4117 Gossett Ave | $1500 | 3 | 1 | 1000 | 0.7 mi |
| 16 | 520 Porter St | $1500 | 3 | 1 | 1056 | 1.5 mi |
| 17 | 4322 Tillman Rd | $1610 | 3 | 1 | 1042 | 1.3 mi |
| 18 | 4325 Birkdale Dr | $1995 | 3 | 1.5 | 1333 | 1 mi |
| 19 | 4164 Welling Ave | $1325 | 3 | 1 | 1014 | 1.1 mi |
| 20 | 3051 Lasalle St | $1485 | 3 | 1 | 1008 | 1.2 mi |
| 21 | 4332 Welling Ave | $1500 | 3 | 1 | 1000 | 1.2 mi |
| 22 | 2932 Botany St | $1545 | 3 | 1 | 1000 | 1.3 mi |
| 23 | 2712 Botany St | $1530 | 3 | 1 | 1000 | 1.4 mi |
| 24 | 111 Oregon St, Unit B | $1650 | 3 | 2 | 1200 | 0.9 mi |
| 25 | 4148 Welling Ave | $1500 | 3 | 1 | 978 | 1.2 mi |