REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -10.27% first-year return on $75,579 initial cash invested.
Cash On Cash
-10.27%
Cap Rate
4.42%
Rent
$2,054
Cashflow
-$647
Rent Confidence: High
Annual
$24,648
Median
$2,095
Avg
$2,050
Samples
25
Financing
Purchase Price $360k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $75,579
Downpayment 20% $71,980
Closing costs 1% $3,599
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,054
Total Expenses $2,701
Mortgage P&I 91% $1,871
Property Taxes 8% $170
Home Insurance 6% $126
PManagement 10% $205
CapEx 5% $103
Vacancy 6% $123
Maintenance 5% $103
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6417 W Tahoe Dr | $2000 | 3 | 2 | 1636 | 0.4 mi |
| 2 | 5014 W Grover St | $2450 | 3 | 2 | 1672 | 1.1 mi |
| 3 | 1300 S Brooklawn Dr | $2395 | 3 | 2 | 1506 | 1.1 mi |
| 4 | 6933 W Ashland Dr | $1925 | 3 | 2 | 1508 | 1.2 mi |
| 5 | 6308 W Colonial Dr | $3000 | 3 | 2 | 1919 | 0.2 mi |
| 6 | 4395 W Albion St | $2095 | 3 | 2 | 1533 | 1.7 mi |
| 7 | 1721 S Raymond St | $2499 | 3 | 2 | 1500 | 1.4 mi |
| 8 | 596 S Gamay Ln | $1951 | 3 | 2 | 1360 | 0.2 mi |
| 9 | 702 N Stanley St | $2095 | 3 | 2 | 1488 | 1.7 mi |
| 10 | 5245 W Morris Hill Rd | $2095 | 3 | 2.5 | 1513 | 1.1 mi |
| 11 | 6216 W Robertson Dr | $2150 | 3 | 1 | 1650 | 0.8 mi |
| 12 | 5548 W Centerbrook Ct | $2000 | 3 | 2 | 1355 | 1.6 mi |
| 13 | 6824 W Ashland Dr | $2400 | 3 | 2 | 1300 | 1.2 mi |
| 14 | 863 N Grossett Pl | $1695 | 3 | 1.5 | 1500 | 1.6 mi |
| 15 | 6306-6330 W Tierra Ln | $2300 | 3 | 2 | 0.6 mi | |
| 16 | 1706 S Eagleson Rd, Apt 201 | $1545 | 3 | 2 | 1300 | 1.4 mi |
| 17 | 135 Sea Fury Ln, Apt 171 | $1800 | 3 | 2 | 0.7 mi | |
| 18 | 7121 W Ashland Dr | $1900 | 3 | 2 | 2080 | 1.3 mi |
| 19 | 4309 W Albion St | $1800 | 3 | 2 | 1328 | 1.8 mi |
| 20 | 157 N Liberty St | $1495 | 3 | 2 | 1200 | 0.7 mi |
| 21 | 1835 S Broadmoor Dr | $1725 | 3 | 1.5 | 1460 | 1.8 mi |
| 22 | 1225 S Phillippi St | $2250 | 3 | 1 | 1734 | 1.1 mi |
| 23 | 5928 W Grunder Dr | $2095 | 3 | 2 | 1250 | 1.5 mi |
| 24 | 1822 S Rand St | $1500 | 3 | 1 | 1563 | 1.5 mi |
| 25 | 4508 W Glenn St | $2100 | 3 | 2 | 1244 | 1.6 mi |
Projections