REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 10.34% first-year return on $28,329 initial cash invested.
Cash On Cash
10.34%
Cap Rate
9.19%
Rent
$1,421
Cashflow
$244
Rent Confidence: High
Annual
$17,052
Median
$1,395
Avg
$1,421
Samples
25
Financing
Purchase Price $135k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,329
Downpayment 20% $26,980
Closing costs 1% $1,349
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,421
Total Expenses $1,177
Mortgage P&I 51% $718
Property Taxes 3% $43
Home Insurance 3% $47
PManagement 10% $142
CapEx 5% $71
Vacancy 6% $85
Maintenance 5% $71
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2527 Birchfield Dr NE | $1600 | 3 | 2 | 1700 | 1.7 mi |
| 2 | 3807 Williamsburg Dr NW | $1475 | 3 | 2 | 1814 | 1.2 mi |
| 3 | 3807 Nw Williamsburg Dr | $1475 | 3 | 2 | 1814 | 1.2 mi |
| 4 | 4735 Cutler Dr NW | $1400 | 3 | 2 | 1458 | 0.7 mi |
| 5 | 3011 Deerfield Rd NW | $1650 | 3 | 2 | 1580 | 1.9 mi |
| 6 | 6208 Dakota Cir NW | $1395 | 3 | 2 | 1756 | 2.4 mi |
| 7 | 3613 Knollwood Dr NW | $1205 | 3 | 1.5 | 1600 | 0.8 mi |
| 8 | 3507 Glendale Ln NW | $1250 | 3 | 1.5 | 1700 | 1.6 mi |
| 9 | 3614 Wilbur Ave NW | $1295 | 3 | 2 | 1500 | 1.5 mi |
| 10 | 3903 Battlefield Dr NW | $1450 | 3 | 1.5 | 1705 | 1.5 mi |
| 11 | 4708 Lumary Dr NW | $1425 | 3 | 2 | 1400 | 0.6 mi |
| 12 | 2303 Lynn Rd NW | $1295 | 3 | 2 | 1500 | 1.9 mi |
| 13 | 2113 Harris Rd NW | $1295 | 3 | 2 | 1550 | 2.4 mi |
| 14 | 5003 Stag Run Cir NW | $1295 | 3 | 2 | 1410 | 1.1 mi |
| 15 | 3017 Teton Cir NW | $1410 | 3 | 2 | 1472 | 1.8 mi |
| 16 | 6002 Trent Dr NW | $1385 | 3 | 2 | 1533 | 2.4 mi |
| 17 | 5003 Rickwood Ct NW | $1675 | 3 | 2 | 1887 | 2.3 mi |
| 18 | 6401 Thistle Ln NW | $1825 | 3 | 2 | 1856 | 2.5 mi |
| 19 | 5216 Mastin Lake Rd NW | $1390 | 3 | 2.5 | 1692 | 2.5 mi |
| 20 | 3810 Timbercrest Dr NW | $1395 | 3 | 2 | 1440 | 1.8 mi |
| 21 | 3128 Nw Las Animas Ave | $1295 | 3 | 2 | 1425 | 1.8 mi |
| 22 | 2501 Gibson St NW | $1250 | 3 | 2 | 1400 | 1.6 mi |
| 23 | 5041 Kyle Ln NW | $1455 | 3 | 2 | 1465 | 2.3 mi |
| 24 | 3304 Deerfield Rd NW | $1395 | 3 | 2 | 1457 | 2.2 mi |
| 25 | 3901 Vogel Dr NW | $1550 | 3 | 2 | 1344 | 1.3 mi |
Projections