REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.18% first-year return on $31,290 initial cash invested.
Cash On Cash
5.18%
Cap Rate
8.02%
Rent
$1,360
Cashflow
$135
Rent Confidence: High
Annual
$16,320
Median
$1,400
Avg
$1,360
Samples
25
Financing
Purchase Price $149k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,290
Downpayment 20% $29,800
Closing costs 1% $1,490
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,360
Total Expenses $1,225
Mortgage P&I 58% $793
Property Taxes 2% $26
Home Insurance 4% $52
PManagement 10% $136
CapEx 5% $68
Vacancy 6% $82
Maintenance 5% $68
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3518 Selma Ave | $1250 | 2 | 1 | 672 | 0.4 mi |
| 2 | 2771 Ontario St | $1550 | 2 | 1 | 704 | 1.7 mi |
| 3 | 2913 Brooks Ave | $1600 | 2 | 1 | 702 | 1.7 mi |
| 4 | 3213 Shields Ave | $1500 | 2 | 1 | 758 | 1.1 mi |
| 5 | 3213 Shields Ave, Unit 1 | $1500 | 2 | 1 | 758 | 1.1 mi |
| 6 | 4237 Holston Dr | $1450 | 2 | 1 | 784 | 0.7 mi |
| 7 | 2932 Sunset Ave | $1495 | 2 | 1 | 750 | 1.3 mi |
| 8 | 125 Holston Ct, Apt 2 | $1400 | 2 | 1 | 750 | 1.4 mi |
| 9 | 4131 Lilac Ave | $1196 | 2 | 1 | 800 | 0.6 mi |
| 10 | 213 Connex St | $1246 | 2 | 1 | 805 | 0.7 mi |
| 11 | 2620 Nichols Ave | $1049 | 2 | 1 | 726 | 2.4 mi |
| 12 | 2805 Brooks Ave | $1500 | 2 | 1 | 758 | 1.9 mi |
| 13 | 301 S Castle St | $1300 | 2 | 1 | 792 | 1.3 mi |
| 14 | 4325 Strawberry Plains Pike | $1300 | 2 | 1 | 750 | 2.4 mi |
| 15 | 1901 E 5th Ave, Apt 8 | $995 | 2 | 1 | 700 | 3.6 mi |
| 16 | 1901 E 5th Ave, Apt 9 | $995 | 2 | 1 | 700 | 3.6 mi |
| 17 | 5013O Barr Rd | $1400 | 2 | 1 | 754 | 2.7 mi |
| 18 | 1013 Glider Ave | $1500 | 2 | 1 | 720 | 3.5 mi |
| 19 | 2400 Woodbine Ave | $1400 | 2 | 1 | 750 | 2.9 mi |
| 20 | 1705 Washington Ave, Apt 5 | $997 | 2 | 1 | 695 | 3.7 mi |
| 21 | 2615 Martin Luther King Jr Ave | $1300 | 2 | 1 | 794 | 2.2 mi |
| 22 | 2763 Lay Ave | $1675 | 2 | 1 | 825 | 1.7 mi |
| 23 | 326 Ben Hur Ave | $1200 | 2 | 1 | 768 | 2.7 mi |
| 24 | 207 Hillview Ave | $1600 | 2 | 1 | 865 | 1.4 mi |
| 25 | 2648 Wilson Ave | $1600 | 2 | 1 | 828 | 2 mi |
Projections