REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 1.33% first-year return on $31,500 initial cash invested.
Cash On Cash
1.33%
Cap Rate
7.2%
Rent
$1,338
Cashflow
$35
Rent Confidence: High
Annual
$16,056
Median
$1,345
Avg
$1,338
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,338
Total Expenses $1,303
Mortgage P&I 60% $798
Property Taxes 8% $105
Home Insurance 4% $52
PManagement 10% $134
CapEx 5% $67
Vacancy 6% $80
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3807 Nw Timwood Dr | $1495 | 3 | 2 | 1224 | 0.1 mi |
| 2 | 4720 Lumary Dr NW | $1400 | 3 | 2 | 1200 | 1.6 mi |
| 3 | 6123 Sandia Blvd NW | $1550 | 3 | 2 | 1215 | 1.9 mi |
| 4 | 3602 Nw Kenard Ave | $1310 | 3 | 2 | 1100 | 1.4 mi |
| 5 | 4305 Pulaski Pike NW | $1125 | 3 | 1.5 | 1144 | 1.3 mi |
| 6 | 6208 Melrose Rd NW | $1295 | 3 | 1.5 | 1128 | 1.2 mi |
| 7 | 2114 Medaris Rd NW | $1385 | 3 | 2 | 1152 | 3.1 mi |
| 8 | 3121 Teton Cir NW | $1495 | 3 | 2 | 1423 | 0.8 mi |
| 9 | 3319 E Tucker Dr NW | $1200 | 3 | 2 | 1200 | 3.3 mi |
| 10 | 4002 Summerhill Dr NW | $1345 | 3 | 2 | 1033 | 1.5 mi |
| 11 | 4816 Lumary Dr NW | $1145 | 3 | 1.5 | 1123 | 1.3 mi |
| 12 | 5003 Stag Run Cir NW | $1295 | 3 | 2 | 1410 | 1.1 mi |
| 13 | 2816 Coosa Cir NW | $1395 | 3 | 2 | 1400 | 1.3 mi |
| 14 | 6315 Maywick Dr NW | $1145 | 3 | 1.5 | 1160 | 1.9 mi |
| 15 | 3304 Deerfield Rd NW | $1395 | 3 | 2 | 1457 | 0.8 mi |
| 16 | 6400 Matic Rd NW | $1300 | 3 | 2 | 1465 | 0.8 mi |
| 17 | 6121 Melrose Rd NW | $1299 | 3 | 1.5 | 1087 | 1.1 mi |
| 18 | 6213 Belgrade Dr NW | $1250 | 3 | 1.5 | 1200 | 2.1 mi |
| 19 | 3002 Sonya Dr NW | $1280 | 3 | 1.5 | 1078 | 1.1 mi |
| 20 | 6128 Sandia Blvd NW | $1500 | 3 | 2 | 1370 | 2 mi |
| 21 | 4708 Lumary Dr NW | $1425 | 3 | 2 | 1400 | 1.7 mi |
| 22 | 3510 Avondale Dr NW | $1195 | 3 | 2 | 1100 | 3.2 mi |
| 23 | 3017 Teton Cir NW | $1390 | 3 | 2 | 1472 | 1.2 mi |
| 24 | 3102 Teton Cir NW | $1350 | 3 | 1 | 1200 | 1 mi |
| 25 | 3103 Greenhill Dr NW | $1475 | 3 | 2 | 1098 | 3.4 mi |
Projections