REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.67% first-year return on $60,690 initial cash invested.
Cash On Cash
-4.67%
Cap Rate
5.83%
Rent
$2,037
Cashflow
-$236
Rent Confidence: High
Annual
$24,444
Median
$2,000
Avg
$2,060
Samples
25
Financing
Purchase Price $289k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,690
Downpayment $57,800
Closing costs $2,890
Rehab $0
Furnishing $0
Cashflow
Total Income $2,037
Total Expenses $2,273
Mortgage P&I $1,538
Property Taxes $104
Home Insurance $101
PManagement $204
CapEx $102
Vacancy $122
Maintenance $102
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1848 N 38th Dr | $1570 | 3 | 2 | 1040 | 1.7 mi |
| 2 | 3608 W Lynwood St | $2000 | 3 | 2 | 1092 | 1.3 mi |
| 3 | 2658 N 43rd Ave Apt A | $2150 | 3 | 2 | 957 | 3.1 mi |
| 4 | 4277 W Taylor St | $2595 | 3 | 2 | 1200 | 1.2 mi |
| 5 | 571 N 42nd Dr | $2595 | 3 | 2 | 1200 | 1.2 mi |
| 6 | 579 N 42 Dr | $2595 | 3 | 2 | 1200 | 1.2 mi |
| 7 | 575 N 42nd Dr | $2595 | 3 | 2 | 1200 | 1.2 mi |
| 8 | 4281 W Taylor St | $2595 | 3 | 2 | 1200 | 1.2 mi |
| 9 | 4284 W Taylor St | $2595 | 3 | 2 | 1200 | 1.2 mi |
| 10 | 2845 W Fillmore St, Apt 1 | $1595 | 3 | 2 | 810 | 1.6 mi |
| 11 | 4285 W Taylor St | $2495 | 3 | 2 | 1200 | 1.2 mi |
| 12 | 4289 W Taylor St | $2495 | 3 | 2 | 1200 | 1.2 mi |
| 13 | 3326 W Maricopa St | $2000 | 3 | 2 | 800 | 1.9 mi |
| 14 | 3634 W Granada Rd | $1795 | 3 | 2 | 1208 | 1.7 mi |
| 15 | 2694 N 43rd Ave | $1390 | 3 | 2 | 1100 | 3.1 mi |
| 16 | 2646 N 43rd Ave Apt D | $2295 | 3 | 2 | 1106 | 3 mi |
| 17 | 2670 N 43rd Ave, Unit 20D | $1250 | 3 | 2 | 1106 | 3.1 mi |
| 18 | 2138 W Madison St | $2300 | 3 | 2 | 1104 | 3.1 mi |
| 19 | 2806 N 43rd Ave Apt D | $2000 | 3 | 2 | 1106 | 3.1 mi |
| 20 | 2672 N 43rd Ave Apt D | $2000 | 3 | 2 | 1106 | 3.1 mi |
| 21 | 2688 N 43rd Ave, Unit 29D | $2000 | 3 | 2 | 1106 | 3.1 mi |
| 22 | 4123 W Vernon Ave | $1795 | 3 | 2 | 1167 | 2.4 mi |
| 23 | 3533 W Melvin St | $2088 | 3 | 1 | 870 | 0.3 mi |
| 24 | 2808 N 43rd Ave, Unit 38D | $1250 | 3 | 2 | 1106 | 3.2 mi |
| 25 | 2688 N 43rd Ave Apt D | $1450 | 3 | 2 | 1120 | 3.1 mi |