REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.01% first-year return on $54,579 initial cash invested.
Cash On Cash
-5.01%
Cap Rate
5.76%
Rent
$1,869
Cashflow
-$228
Rent Confidence: High
Annual
$22,428
Median
$1,750
Avg
$1,872
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,579
Downpayment $51,980
Closing costs $2,599
Rehab $0
Furnishing $0
Cashflow
Total Income $1,869
Total Expenses $2,097
Mortgage P&I $1,383
Property Taxes $138
Home Insurance $91
PManagement $187
CapEx $93
Vacancy $112
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1615 N 35th St | $1300 | 3 | 1 | 1320 | 0.1 mi |
| 2 | 615 N 37th St | $1650 | 3 | 1.5 | 1518 | 0.9 mi |
| 3 | 913 N 35th St, Unit A | $1500 | 3 | 1 | 1166 | 0.6 mi |
| 4 | 1606 N 30th St | $1525 | 3 | 1 | 1200 | 1 mi |
| 5 | 1615 N 30th St | $1375 | 3 | 1 | 1200 | 1 mi |
| 6 | 1401 Melton Ave | $1625 | 3 | 1 | 1122 | 0.4 mi |
| 7 | 627 N 33rd St | $2500 | 3 | 1.5 | 1554 | 1 mi |
| 8 | 823 N 26th St | $2495 | 3 | 1.5 | 1544 | 1.4 mi |
| 9 | 1109 N 33rd St | $1825 | 3 | 1.5 | 1262 | 0.7 mi |
| 10 | 1315 N 31st St | $1650 | 3 | 1 | 1120 | 0.8 mi |
| 11 | 907 N 29th St | $1650 | 3 | 2 | 1431 | 1.1 mi |
| 12 | 1406 N 32nd St | $1750 | 3 | 1.5 | 1250 | 0.7 mi |
| 13 | 523 N 31st St | $1925 | 3 | 1.5 | 1616 | 1.2 mi |
| 14 | 1221 N 35th St | $1695 | 3 | 1.5 | 1170 | 0.3 mi |
| 15 | 1410 N 29th St | $1695 | 3 | 2 | 1513 | 1.1 mi |
| 16 | 1306 N 35th St | $1750 | 3 | 1 | 986 | 0.2 mi |
| 17 | 1235 N 27th St | $2800 | 3 | 2 | 1520 | 1.2 mi |
| 18 | 811 N 33rd St, Unit A | $1875 | 3 | 2 | 1315 | 0.9 mi |
| 19 | 3413 E Clay St | $1999 | 3 | 1.5 | 1728 | 1.2 mi |
| 20 | 1506 N 30th St | $1493 | 3 | 1 | 1036 | 1 mi |
| 21 | 3413 S St | $1795 | 3 | 2.5 | 1450 | 0.5 mi |
| 22 | 1624 N 31st St | $1790 | 3 | 2 | 1309 | 1 mi |
| 23 | 1225 N 38th St | $2150 | 3 | 2.5 | 1388 | 0.3 mi |
| 24 | 1626 N 31st St | $900 | 3 | 2 | 1309 | 1 mi |
| 25 | 1403 N 24th St | $4100 | 3 | 1.5 | 1186 | 1.5 mi |