REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.5% first-year return on $34,650 initial cash invested.
Cash On Cash
3.5%
Cap Rate
7.77%
Rent
$1,783
Cashflow
$101
Rent Confidence: High
Annual
$21,396
Median
$1,764
Avg
$1,781
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment $33,000
Closing costs $1,650
Rehab $0
Furnishing $0
Cashflow
Total Income $1,783
Total Expenses $1,682
Mortgage P&I $878
Property Taxes $283
Home Insurance $58
PManagement $178
CapEx $89
Vacancy $107
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 715 Newell Ave | $2800 | 2 | 1 | 1052 | 1.8 mi |
| 2 | 417 Martinique Ave, Unit 1 | $1695 | 2 | 1 | 1132 | 1.7 mi |
| 3 | 6517 Santa Fe Ave | $2395 | 2 | 1.5 | 1014 | 1.9 mi |
| 4 | 3302 Kinmore St | $1950 | 2 | 2 | 1000 | 0.2 mi |
| 5 | 6930 Santa Monica Dr | $2200 | 2 | 1 | 1200 | 1.9 mi |
| 6 | 2805 Carter St | $950 | 2 | 1 | 1236 | 1.6 mi |
| 7 | 6523 Santa Fe Ave | $1850 | 2 | 1 | 860 | 2 mi |
| 8 | 4614 Gurley Ave | $1500 | 2 | 1 | 827 | 1.9 mi |
| 9 | 4614 Gurley Ave, Unit 202 | $1300 | 2 | 1 | 827 | 1.9 mi |
| 10 | 4704 Collins Ave Unit B | $1400 | 2 | 1 | 800 | 1.6 mi |
| 11 | 4704 Collins Ave Unit A | $1400 | 2 | 1 | 800 | 1.6 mi |
| 12 | 925 Mount Auburn Ave | $1500 | 2 | 2 | 1083 | 1.2 mi |
| 13 | 4739 Collins Ave | $1300 | 2 | 1 | 770 | 1.4 mi |
| 14 | 4822 Baldwin St | $1100 | 2 | 1 | 1.4 mi | |
| 15 | 6922 Lindsley Ave | $2800 | 2 | 1 | 1330 | 1.8 mi |
| 16 | 4511 Hamilton Ave | $1100 | 2 | 1 | 1.5 mi | |
| 17 | 5408 Alton Ave | $2050 | 2 | 1 | 1326 | 1.9 mi |
| 18 | 5312 Dimple Jackson St | $1100 | 2 | 1 | 768 | 1.6 mi |
| 19 | 7425 La Vista Dr, Apt 2131 | $2231 | 2 | 2 | 1059 | 2 mi |
| 20 | 7425 La Vista Dr, Apt 1727 | $2191 | 2 | 2 | 1059 | 2 mi |
| 21 | 7425 La Vista Dr, Apt 2127 | $1997 | 2 | 2 | 1059 | 2 mi |
| 22 | 7425 La Vista Dr, Apt 1721 | $1997 | 2 | 2 | 1059 | 2 mi |
| 23 | 7425 La Vista Dr, Apt 1327 | $2231 | 2 | 2 | 1059 | 2 mi |
| 24 | 7425 La Vista Dr, Apt 2121 | $1764 | 2 | 2 | 1059 | 2 mi |
| 25 | 7425 La Vista Dr, Apt 1821 | $1724 | 2 | 2 | 1059 | 2 mi |