REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.84% first-year return on $31,479 initial cash invested.
Cash On Cash
4.84%
Cap Rate
7.97%
Rent
$1,406
Cashflow
$127
Rent Confidence: High
Annual
$16,872
Median
$1,415
Avg
$1,406
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment $29,980
Closing costs $1,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,406
Total Expenses $1,279
Mortgage P&I $798
Property Taxes $64
Home Insurance $52
PManagement $141
CapEx $70
Vacancy $84
Maintenance $70
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3128 Nw Las Animas Ave | $1295 | 3 | 2 | 1425 | 0.3 mi |
| 2 | 3614 Wilbur Ave NW | $1425 | 3 | 2 | 1500 | 0.5 mi |
| 3 | 5041 Kyle Ln NW | $1455 | 3 | 2 | 1465 | 0.9 mi |
| 4 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 1.4 mi |
| 5 | 2217 Linde St NW | $1225 | 3 | 2 | 1454 | 1.9 mi |
| 6 | 3514 Lois Ln NW | $1550 | 3 | 1.5 | 1450 | 0.4 mi |
| 7 | 4735 Cutler Dr NW | $1400 | 3 | 2 | 1458 | 2.2 mi |
| 8 | 3602 Greenbriar Dr NW | $1345 | 3 | 2 | 1340 | 1 mi |
| 9 | 3210 Harvey St NW | $1375 | 3 | 2 | 1350 | 1.3 mi |
| 10 | 5003 Stag Run Cir NW | $1295 | 3 | 2 | 1410 | 2.1 mi |
| 11 | 3618 Chalmers Ave NW | $1200 | 3 | 1.5 | 1400 | 0.5 mi |
| 12 | 2104 Shady Ln NW | $1300 | 3 | 2 | 1373 | 1.8 mi |
| 13 | 4304 Chalet Cir NW | $1450 | 3 | 2 | 1408 | 2.2 mi |
| 14 | 2626 Brookline Dr NW | $1310 | 3 | 2.5 | 1527 | 0.8 mi |
| 15 | 4708 Lumary Dr NW | $1425 | 3 | 2 | 1400 | 2.2 mi |
| 16 | 1710 Laverne Dr NW | $1450 | 3 | 2 | 1511 | 2.5 mi |
| 17 | 2213 Glen Iris Rd NW, Unit Nw | $1400 | 3 | 2 | 1320 | 1.3 mi |
| 18 | 2213 Glen Iris Rd NW | $1475 | 3 | 2 | 1320 | 1.3 mi |
| 19 | 3319 E Tucker Dr NW | $1200 | 3 | 2 | 1200 | 0.2 mi |
| 20 | 4611 Daugette Dr NW | $1550 | 3 | 2 | 1500 | 2.7 mi |
| 21 | 2511 Gunnison Ln NW | $1495 | 3 | 1.5 | 1425 | 1.1 mi |
| 22 | 2611 Trail Ridge Rd NW | $1415 | 3 | 2 | 1300 | 1.3 mi |
| 23 | 5024 Grizzard Rd NW | $1395 | 3 | 2 | 1275 | 1.2 mi |
| 24 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 1.5 mi |
| 25 | 3807 Williamsburg Dr NW | $1475 | 3 | 2 | 1814 | 0.4 mi |