REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.4% first-year return on $45,150 initial cash invested.
Cash On Cash
-3.4%
Cap Rate
5.72%
Rent
$1,544
Cashflow
-$128
Rent Confidence: High
Annual
$18,528
Median
$1,500
Avg
$1,564
Samples
25
Financing
Purchase Price $215k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $45,150
Downpayment 20% $43,000
Closing costs 1% $2,150
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,544
Total Expenses $1,672
Mortgage P&I 70% $1,076
Property Taxes 8% $120
Home Insurance 5% $75
PManagement 10% $154
CapEx 5% $77
Vacancy 6% $93
Maintenance 5% $77
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1800 Mcdonald St | $1500 | 3 | 1 | 806 | 1.1 mi |
| 2 | 2609 Celia Ave | $1800 | 3 | 1 | 800 | 1.3 mi |
| 3 | 2600 Celia Ave, Unit 2609 | $1650 | 3 | 1 | 800 | 1.3 mi |
| 4 | 811 Seldon Dr | $1650 | 3 | 1 | 792 | 1.5 mi |
| 5 | 2620 Dundeen St, Unit 1 | $1600 | 3 | 1 | 825 | 1.3 mi |
| 6 | 131 Goff St | $1525 | 3 | 1 | 882 | 0.9 mi |
| 7 | 312 N Linwood Ave | $1459 | 3 | 1 | 960 | 0.4 mi |
| 8 | 2619 Dundeen St | $1900 | 3 | 1 | 700 | 1.3 mi |
| 9 | 2417 Dundeen St | $1595 | 3 | 1 | 915 | 1.5 mi |
| 10 | 2244 English Dr | $1675 | 3 | 1 | 962 | 1.1 mi |
| 11 | 3910 Barlowe Rd | $1475 | 3 | 1 | 950 | 1.3 mi |
| 12 | 2932 Botany St | $1545 | 3 | 1 | 1000 | 0.9 mi |
| 13 | 4400 Welling Ave | $1395 | 3 | 1 | 950 | 1.5 mi |
| 14 | 3051 Lasalle St | $1485 | 3 | 1 | 1008 | 0.8 mi |
| 15 | 2544 Abelwood Rd | $1350 | 3 | 1 | 975 | 1.3 mi |
| 16 | 2922 October Ct | $1395 | 3 | 1 | 950 | 1.7 mi |
| 17 | 4117 Gossett Ave | $1500 | 3 | 1 | 1000 | 1 mi |
| 18 | 2712 Botany St | $1530 | 3 | 1 | 1000 | 1.1 mi |
| 19 | 4148 Welling Ave | $1500 | 3 | 1 | 978 | 1.4 mi |
| 20 | 3905 Tillman Rd | $1500 | 3 | 1 | 980 | 1.4 mi |
| 21 | 2613 Southwest Blvd | $1950 | 3 | 1 | 1000 | 1.3 mi |
| 22 | 711 September Ln | $1495 | 3 | 1 | 975 | 1.8 mi |
| 23 | 4332 Welling Ave | $1500 | 3 | 1 | 1000 | 1.5 mi |
| 24 | 2921 Ravencroft Dr | $1795 | 3 | 1 | 969 | 1.9 mi |
| 25 | 4164 Welling Ave | $1325 | 3 | 1 | 1014 | 1.4 mi |
Projections