REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 14.96% first-year return on $25,179 initial cash invested.
Cash On Cash
14.96%
Cap Rate
9.67%
Rent
$1,380
Cashflow
$314
Rent Confidence: High
Annual
$16,560
Median
$1,400
Avg
$1,380
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 6.1%
Mortgage Duration 30yr.
Cash To Invest
Total $25,179
Downpayment $23,980
Closing costs $1,199
Rehab $0
Furnishing $0
Cashflow
Total Income $1,380
Total Expenses $1,066
Mortgage P&I $583
Property Taxes $82
Home Insurance $42
PManagement 10% $138
CapEx 5% $69
Vacancy 6% $83
Maintenance 5% $69
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3680 Adkins Rd NW | $1250 | 3 | 1 | 1025 | 0.1 mi |
| 2 | 3648 Crosby Dr NW | $1275 | 3 | 1 | 1025 | 0.2 mi |
| 3 | 3777 Crosby Dr NW | $1150 | 3 | 1 | 1025 | 0.2 mi |
| 4 | 3667 Clovis Ct NW | $1395 | 3 | 1 | 1025 | 0.3 mi |
| 5 | 3626 Croft Pl NW | $1500 | 3 | 1 | 1025 | 0.4 mi |
| 6 | 3615 Adkins Rd NW | $1300 | 3 | 1 | 1000 | 0.1 mi |
| 7 | 3791 Clovis Ct NW, Unit 1 | $1490 | 3 | 1 | 1000 | 0.2 mi |
| 8 | 3791 Clovis Ct NW | $1490 | 3 | 1 | 1000 | 0.2 mi |
| 9 | 3774 Clovis Ct NW | $1400 | 3 | 1 | 1000 | 0.3 mi |
| 10 | 861 Bonneville Ter NW | $1395 | 3 | 1 | 1000 | 0.9 mi |
| 11 | 885 Bolton Pl NW | $1600 | 3 | 1 | 1000 | 1.1 mi |
| 12 | 312 Fairburn Rd NW | $1375 | 3 | 1 | 1050 | 1.1 mi |
| 13 | 842 Bonneville Ter NW | $1570 | 3 | 1 | 1100 | 0.8 mi |
| 14 | 876 Bolton Pl NW | $995 | 3 | 1 | 1095 | 1 mi |
| 15 | 3687 Saturn Dr NW | $1170 | 3 | 1 | 925 | 0.6 mi |
| 16 | 3456 Thompson Dr NW, Unit A | $1400 | 3 | 1 | 975 | 1.4 mi |
| 17 | 3645 Croft Pl NW | $1475 | 3 | 1 | 1157 | 0.4 mi |
| 18 | 906 Mercury Dr NW | $1335 | 3 | 1 | 925 | 0.8 mi |
| 19 | 3751 Clovis Ct NW | $1480 | 3 | 1.5 | 1000 | 0.3 mi |
| 20 | 388 Woodstock Dr SW | $1495 | 3 | 1 | 1092 | 1.5 mi |
| 21 | 4107 Cornell Blvd SW | $1400 | 3 | 1 | 975 | 1.8 mi |
| 22 | 3584 Fairlane Dr NW | $1500 | 3 | 1 | 900 | 0.7 mi |
| 23 | 3991 Ester Dr SW | $1400 | 3 | 1 | 1047 | 2.3 mi |
| 24 | 4053 Doster St SW | $1315 | 3 | 1 | 1050 | 2.3 mi |
| 25 | 93 Stratford Dr NW | $1345 | 3 | 1 | 1040 | 2.5 mi |