REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.21% first-year return on $34,650 initial cash invested.
Cash On Cash
-1.21%
Cap Rate
6.62%
Rent
$1,337
Cashflow
-$35
Rent Confidence: High
Annual
$16,044
Median
$1,300
Avg
$1,337
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment 20% $33,000
Closing costs 1% $1,650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,337
Total Expenses $1,372
Mortgage P&I 66% $878
Property Taxes 7% $88
Home Insurance 4% $58
PManagement 10% $134
CapEx 5% $67
Vacancy 6% $80
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3602 Greenbriar Dr NW | $1345 | 3 | 2 | 1340 | 0.7 mi |
| 2 | 3901 Vogel Dr NW | $1500 | 3 | 2 | 1344 | 0.7 mi |
| 3 | 5024 Grizzard Rd NW | $1245 | 3 | 2 | 1275 | 0.7 mi |
| 4 | 2611 Trail Ridge Rd NW | $1415 | 3 | 2 | 1300 | 1 mi |
| 5 | 3307 Alyci Dr NW | $1150 | 3 | 2 | 1300 | 1.2 mi |
| 6 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 1.3 mi |
| 7 | 3128 Nw Las Animas Ave | $1295 | 3 | 2 | 1425 | 0.4 mi |
| 8 | 3319 E Tucker Dr NW | $1200 | 3 | 2 | 1200 | 0.4 mi |
| 9 | 3120 Lodge Rd NW | $1400 | 3 | 2 | 1275 | 1.3 mi |
| 10 | 5041 Kyle Ln NW | $1455 | 3 | 2 | 1465 | 0.5 mi |
| 11 | 3210 Harvey St NW | $1375 | 3 | 2 | 1350 | 1.7 mi |
| 12 | 4216 Chalet Cir NW | $1150 | 3 | 2 | 1296 | 2 mi |
| 13 | 3813 Grizzard Rd NW | $1600 | 3 | 2 | 1200 | 0.9 mi |
| 14 | 2104 Shady Ln NW | $1300 | 3 | 2 | 1373 | 1.8 mi |
| 15 | 3315 Kavanaugh Dr NW | $1350 | 3 | 1.5 | 1322 | 0.8 mi |
| 16 | 3104 N Nevel Cir NW | $1275 | 3 | 2 | 1100 | 0.3 mi |
| 17 | 3203 Delisa Cir NW | $1195 | 3 | 1.5 | 1309 | 1.3 mi |
| 18 | 3614 Wilbur Ave NW | $1195 | 3 | 2 | 1500 | 0.9 mi |
| 19 | 2421 Redmont Rd NW | $1295 | 3 | 2 | 1146 | 0.9 mi |
| 20 | 4617 Daugette Dr NW | $1350 | 3 | 2 | 1269 | 2.4 mi |
| 21 | 3510 Avondale Dr NW | $1195 | 3 | 2 | 1100 | 0.4 mi |
| 22 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 1.5 mi |
| 23 | 3309 Barton Ave NW | $1210 | 3 | 2 | 1450 | 1.6 mi |
| 24 | 4304 Chalet Cir NW | $1395 | 3 | 2 | 1408 | 2 mi |
| 25 | 2622 Brookline Dr NW | $1300 | 3 | 2 | 1116 | 0.7 mi |
Projections