REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $54,579 initial cash invested.
Cash On Cash
-9.43%
Cap Rate
4.82%
Rent
$1,773
Cashflow
-$429
Rent Confidence: High
Annual
$21,276
Median
$1,750
Avg
$1,800
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 $1,773
Total Expenses $2,202
Mortgage P&I $1,383
Property Taxes $267
Home Insurance $91
PManagement $177
CapEx $89
Vacancy $106
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4442 Brooke St | $1730 | 3 | 2 | 918 | 1.4 mi |
| 2 | 544 S Cottage Hill Rd | $1750 | 3 | 2 | 920 | 1.5 mi |
| 3 | 2178 Liston Ct | $1870 | 3 | 2 | 1035 | 0.8 mi |
| 4 | 4363 Lake Richmond Dr | $2000 | 3 | 1.5 | 910 | 1.5 mi |
| 5 | 1862 Gammon Ln | $1850 | 3 | 2 | 1076 | 0.8 mi |
| 6 | 4036 Booker St | $1500 | 3 | 2 | 712 | 0.6 mi |
| 7 | 4244 Lenox Blvd | $1750 | 3 | 2 | 1054 | 1.2 mi |
| 8 | 4513 Cepeda St | $1745 | 3 | 2 | 1049 | 1.4 mi |
| 9 | 4227 Solomon Dr | $1650 | 3 | 2 | 1074 | 1.2 mi |
| 10 | 4237 Schank Ct | $1695 | 3 | 2 | 1074 | 1.2 mi |
| 11 | 4218 Booker St | $1550 | 3 | 1.5 | 984 | 0.9 mi |
| 12 | 913 Bethune Dr | $1995 | 3 | 2 | 1138 | 0.9 mi |
| 13 | 1832 Horne Ave | $1745 | 3 | 2 | 1151 | 0.9 mi |
| 14 | 4503 Kirkland Blvd | $1675 | 3 | 2 | 1104 | 1.6 mi |
| 15 | 1410 Heber Cir | $2025 | 3 | 2 | 1092 | 1.8 mi |
| 16 | 410 Sunset Dr | $2050 | 3 | 2 | 1066 | 2.1 mi |
| 17 | 4042 Ferrow St | $1800 | 3 | 1 | 960 | 0.5 mi |
| 18 | 4246 Minoso St, Unit 1 | $1690 | 3 | 2 | 1 mi | |
| 19 | 4455 Wheatley St | $1695 | 3 | 1.5 | 1038 | 1.3 mi |
| 20 | 4510 Banneka St | $2450 | 3 | 1.5 | 1035 | 1.5 mi |
| 21 | 2449 Ravenall Ave | $1895 | 3 | 2 | 1136 | 1.8 mi |
| 22 | 1894 Aaron Ave | $1845 | 3 | 2 | 1220 | 1.1 mi |
| 23 | 4004 Ford St | $1700 | 3 | 2 | 1308 | 0.4 mi |
| 24 | 363 Lionel Ave | $1750 | 3 | 1 | 920 | 1.9 mi |
| 25 | 2151 S Ivey Ln | $1595 | 3 | 1.5 | 1080 | 1.3 mi |