REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 18.78% first-year return on $31,500 initial cash invested.
Cash On Cash
18.78%
Cap Rate
11.14%
Rent
$2,089
Cashflow
$493
Rent Confidence: High
Annual
$25,068
Median
$2,050
Avg
$2,090
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,089
Total Expenses $1,596
Mortgage P&I 38% $796
Property Taxes 8% $159
Home Insurance 2% $52
HOA 2% $47
PManagement 10% $209
CapEx 5% $104
Vacancy 6% $125
Maintenance 5% $104
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3712 Breckenridge Dr | $2275 | 3 | 2 | 1220 | 0.2 mi |
| 2 | 3512 Breckenridge Dr | $1995 | 3 | 2 | 1232 | 0.1 mi |
| 3 | 3621 Alpine Autumn Dr | $2050 | 3 | 2 | 1230 | 0.2 mi |
| 4 | 7009 Outfitter Dr | $1995 | 3 | 2 | 1220 | 0.6 mi |
| 5 | 3413 Lodgepole Dr | $1995 | 3 | 2 | 1276 | 0.1 mi |
| 6 | 7101 Spirit Hill Rd | $1950 | 3 | 2 | 1276 | 0.2 mi |
| 7 | 7000 Spirit Hill Dr | $1995 | 3 | 2 | 1276 | 0.3 mi |
| 8 | 3400 Autumn Bay Dr | $1875 | 3 | 2 | 1324 | 0.2 mi |
| 9 | 7425 Elk Pass Dr | $1900 | 3 | 2 | 1324 | 0.2 mi |
| 10 | 7505 Elk Pass Dr | $1995 | 3 | 2 | 1324 | 0.3 mi |
| 11 | 3513 Sand Dunes Ave | $1950 | 3 | 2 | 1324 | 0.4 mi |
| 12 | 3916 Fort Collins Way | $2200 | 3 | 2 | 1312 | 0.5 mi |
| 13 | 7505 Aspen Brook Dr | $1795 | 3 | 2 | 1324 | 0.3 mi |
| 14 | 3616 Sand Dunes Ave | $2100 | 3 | 2 | 1324 | 0.4 mi |
| 15 | 3424 Lodgepole Dr | $2150 | 3 | 2 | 1450 | 0 mi |
| 16 | 3813 Fort Collins Dr | $2400 | 3 | 2 | 1410 | 0.4 mi |
| 17 | 7209 Spirit Hill Rd | $1995 | 3 | 2 | 1440 | 0.1 mi |
| 18 | 3600 Lodgepole Dr | $2200 | 3 | 2 | 1450 | 0.1 mi |
| 19 | 7217 Spirit Hill Rd | $2100 | 3 | 2 | 1450 | 0.1 mi |
| 20 | 7225 Spirit Hill Rd | $2500 | 3 | 2 | 1450 | 0.1 mi |
| 21 | 3608 Lodgepole Dr | $1950 | 3 | 2 | 1450 | 0.1 mi |
| 22 | 7109 Spirit Hill Rd | $2400 | 3 | 2 | 1440 | 0.2 mi |
| 23 | 7213 Tonka Ln | $2200 | 3 | 2 | 1440 | 0.2 mi |
| 24 | 7212 Spirit Hill Rd | $2150 | 3 | 2 | 1450 | 0.2 mi |
| 25 | 7117 Tonka Ln | $2125 | 3 | 2 | 1440 | 0.2 mi |
Projections