REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.49% first-year return on $41,979 initial cash invested.
Cash On Cash
1.49%
Cap Rate
6.84%
Rent
$1,578
Cashflow
$52
Rent Confidence: High
Annual
$18,936
Median
$1,596
Avg
$1,601
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $41,979
Downpayment 20% $39,980
Closing costs 1% $1,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,578
Total Expenses $1,526
Mortgage P&I 64% $1,008
Property Taxes 2% $37
Home Insurance 4% $70
PManagement 10% $158
CapEx 5% $79
Vacancy 6% $95
Maintenance 5% $79
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3517 Selma Ave | $1500 | 3 | 1 | 900 | 0.3 mi |
| 2 | 3230 Linden Ave | $1800 | 3 | 1 | 900 | 0.6 mi |
| 3 | 3839 Skyline Dr | $1500 | 3 | 1 | 912 | 0.9 mi |
| 4 | 3805 Romines Dr | $1396 | 3 | 1 | 945 | 1.3 mi |
| 5 | 2916 Cecil Ave | $1600 | 3 | 1 | 950 | 2.1 mi |
| 6 | 3928 Porter Ave | $1495 | 3 | 1 | 1026 | 1.1 mi |
| 7 | 4135 Selma Ave | $995 | 3 | 1 | 850 | 1.4 mi |
| 8 | 2222 Chester St | $1650 | 3 | 1 | 865 | 2.1 mi |
| 9 | 1016 Groner Dr | $1600 | 3 | 1 | 890 | 3 mi |
| 10 | 3632 Mcdonald Rd | $1000 | 3 | 1 | 1092 | 1.3 mi |
| 11 | 3116 Sunset Ave | $1450 | 3 | 1 | 0.4 mi | |
| 12 | 3900 Alma Ave | $1400 | 3 | 1 | 1200 | 1 mi |
| 13 | 3807 Hampton Ave | $1700 | 3 | 1 | 1200 | 1.1 mi |
| 14 | 221 S Castle St | $1495 | 3 | 1 | 1294 | 0.5 mi |
| 15 | 2400 Kantebury Dr | $2499 | 3 | 1 | 1100 | 2.6 mi |
| 16 | 3100 Forestdale Ave | $2150 | 3 | 1 | 1080 | 3.2 mi |
| 17 | 1804 N Hills Blvd | $1900 | 3 | 1 | 1120 | 2.9 mi |
| 18 | 303 Kirkwood St | $1700 | 3 | 2 | 1032 | 0.9 mi |
| 19 | 2745 Tarleton Ave | $1596 | 3 | 1 | 1323 | 1.1 mi |
| 20 | 2301 Brooks Ave | $1700 | 3 | 1 | 1211 | 2.1 mi |
| 21 | 3723 Skyline Dr | $1300 | 3 | 2 | 1064 | 0.7 mi |
| 22 | 236 Dallas St | $1495 | 3 | 2 | 840 | 1.5 mi |
| 23 | 230 Nash Rd | $1500 | 3 | 1 | 1288 | 1.7 mi |
| 24 | 3236 Sunset Ave | $1800 | 3 | 2 | 1123 | 0.4 mi |
| 25 | 2503 E Glenwood Ave | $1800 | 3 | 2 | 1000 | 2.1 mi |
Projections