REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $46,200 initial cash invested.
Cash On Cash
-7.95%
Cap Rate
5.08%
Rent
$1,313
Cashflow
-$306
Rent Confidence: High
Annual
$15,756
Median
$1,300
Avg
$1,287
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment 20% $44,000
Closing costs 1% $2,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,313
Total Expenses $1,619
Mortgage P&I 89% $1,171
Property Taxes 2% $29
Home Insurance 6% $77
PManagement 10% $131
CapEx 5% $66
Vacancy 6% $79
Maintenance 5% $66
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2739 E Tamarisk Ave, Apt 4 | $700 | 1 | 1 | 0.9 mi | |
| 2 | 2444 E Mobile Ln, Unit 1 | $1000 | 1 | 1 | 0.9 mi | |
| 3 | 2444 E Mobile Ln, Unit 2 | $1000 | 1 | 1 | 0.9 mi | |
| 4 | 5117 S 15th Pl | $790 | 1 | 1 | 2.1 mi | |
| 5 | 5611 S 32nd St | $760 | 1 | 1 | 787 | 2.3 mi |
| 6 | 2343 E Pueblo, Unit 18 | $950 | 2 | 1 | 1100 | 0.3 mi |
| 7 | 3400 E Southern Ave | $1529 | 1 | 1 | 726 | 2.6 mi |
| 8 | 5611 S 32nd St, Apt 145 | $1401 | 1 | 1 | 692 | 2.4 mi |
| 9 | 5611 S 32nd St, Apt 168 | $1400 | 1 | 1 | 692 | 2.4 mi |
| 10 | 5611 S 32nd St, Apt 169 | $2271 | 1 | 1 | 692 | 2.4 mi |
| 11 | 5611 S 32nd St, Apt 141 | $2122 | 1 | 1 | 692 | 2.4 mi |
| 12 | 5611 S 32nd St, Apt 161 | $1373 | 1 | 1 | 692 | 2.4 mi |
| 13 | 4415 S 28th St | $1061 | 1 | 1 | 525 | 0.9 mi |
| 14 | 2353 E Huntington Dr | $1550 | 1 | 2.5 | 1224 | 1.8 mi |
| 15 | 4028 S 15th St, Unit 2 | $799 | 1 | 1 | 583 | 1.9 mi |
| 16 | 4028 S 15th St, Unit 5 | $699 | 1 | 1 | 550 | 1.9 mi |
| 17 | 2330 E Huntington Dr | $1850 | 2 | 1 | 1224 | 1.8 mi |
| 18 | 2331 E Pueblo Ave, Units 3 & 4 | $1000 | 2 | 1 | 0.3 mi | |
| 19 | 2457 E Pueblo Ave, Apt 1 | $1250 | 2 | 1 | 775 | 0.3 mi |
| 20 | 2331 E Pueblo Ave, Apt 1 | $1000 | 2 | 1 | 740 | 0.3 mi |
| 21 | 5709 S 21st Ter | $1575 | 2 | 2 | 1041 | 1.8 mi |
| 22 | 5608 S 21st Pl | $1650 | 2 | 2 | 1041 | 1.7 mi |
| 23 | 5735 S 21st Pl | $1550 | 2 | 2 | 1041 | 1.9 mi |
| 24 | 2922 E Roeser Rd | $1300 | 2 | 1 | 1.6 mi | |
| 25 | 2361 E Huntington Dr | $1600 | 2 | 2 | 1008 | 1.8 mi |
Projections