REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $36,750 initial cash invested.
Cash On Cash
-2.55%
Cap Rate
5.93%
Rent
$1,271
Cashflow
-$78
Rent Confidence: High
Annual
$15,252
Median
$1,250
Avg
$1,285
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,271
Total Expenses $1,349
Mortgage P&I $879
Property Taxes $78
Home Insurance $61
PManagement 10% $127
CapEx 5% $64
Vacancy 6% $76
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4102 Penny St SW | $1250 | 3 | 2 | 1052 | 0.7 mi |
| 2 | 3504 Penny St SW, Apt D | $1200 | 3 | 2 | 1100 | 0.5 mi |
| 3 | 3504 Penny St SW, Apt C | $1200 | 3 | 2 | 1100 | 0.5 mi |
| 4 | 3808 Drake Ave SW | $1375 | 3 | 1.5 | 1000 | 0 mi |
| 5 | 4121 Newson Rd SW, Apt C2 | $1500 | 3 | 2 | 1100 | 0.7 mi |
| 6 | 3704 S Westdale Ct SW | $1225 | 3 | 1.5 | 1016 | 0.6 mi |
| 7 | 3202 Berkley St SW | $1350 | 3 | 1.5 | 1031 | 0.7 mi |
| 8 | 4103 Bob Wallace Ave SW | $1200 | 3 | 1.5 | 1000 | 1.6 mi |
| 9 | 4016 Apollo Dr SW | $1100 | 3 | 2 | 1144 | 1.2 mi |
| 10 | 3701 S Westdale Ct SW | $1250 | 3 | 1.5 | 1075 | 0.7 mi |
| 11 | 3813 Penny St SW | $1200 | 3 | 1 | 999 | 0.3 mi |
| 12 | 4408 Kiger St SW | $1350 | 3 | 2 | 1175 | 1.5 mi |
| 13 | 3103 Sw 14th Ave, Unit 1 | $900 | 3 | 2 | 1150 | 1.8 mi |
| 14 | 3716 N Westdale Ct SW | $1395 | 3 | 1.5 | 1130 | 0.5 mi |
| 15 | 3302 Village Dr SW | $1495 | 3 | 2 | 1226 | 1.1 mi |
| 16 | 3610 Conger Rd SW | $1495 | 3 | 2 | 1246 | 1.2 mi |
| 17 | 4011 Patton Rd SW | $1250 | 3 | 2 | 1310 | 0.6 mi |
| 18 | 2307 N Rose Dr SW | $1090 | 3 | 1.5 | 1045 | 2 mi |
| 19 | 3604 Penny St SW | $1400 | 3 | 2 | 1340 | 0.5 mi |
| 20 | 3717 Conger Rd SW | $1200 | 3 | 1.5 | 1090 | 1.6 mi |
| 21 | 2907 Fairacres Rd SW | $1500 | 3 | 1.5 | 1132 | 1.2 mi |
| 22 | 3621 Mcvay St SW | $1200 | 3 | 1 | 936 | 0.4 mi |
| 23 | 3702 N Westdale Ct SW | $1440 | 3 | 1.5 | 1195 | 0.5 mi |
| 24 | 3609 Alpine St SW | $1350 | 3 | 2 | 1300 | 1.1 mi |
| 25 | 2920 Hillsboro Rd SW | $1200 | 3 | 1 | 1066 | 0.8 mi |