REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 5.47% first-year return on $29,379 initial cash invested.
Cash On Cash
5.47%
Cap Rate
7.75%
Rent
$1,316
Cashflow
$134
Rent Confidence: High
Annual
$15,792
Median
$1,275
Avg
$1,316
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $29,379
Downpayment $27,980
Closing costs $1,399
Rehab $0
Furnishing $0
Cashflow
Total Income $1,316
Total Expenses $1,182
Mortgage P&I $703
Property Taxes $87
Home Insurance $49
PManagement 10% $132
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 | 4103 Bob Wallace Ave SW | $1200 | 3 | 1.5 | 1000 | 0.5 mi |
| 2 | 4013 Sw Pine Ave | $1400 | 3 | 2 | 1160 | 0.4 mi |
| 3 | 2307 N Rose Dr SW | $1090 | 3 | 1.5 | 1045 | 0.3 mi |
| 4 | 3504 Penny St SW, Apt D | $1200 | 3 | 2 | 1100 | 1.6 mi |
| 5 | 3504 Penny St SW, Apt C | $1200 | 3 | 2 | 1100 | 1.6 mi |
| 6 | 4102 Penny St SW | $1250 | 3 | 2 | 1052 | 2.6 mi |
| 7 | 3202 Berkley St SW | $1350 | 3 | 1.5 | 1031 | 1.4 mi |
| 8 | 3808 Drake Ave SW | $1375 | 3 | 1.5 | 1000 | 2 mi |
| 9 | 615 Austin Dr NW | $1400 | 3 | 1.5 | 1059 | 1.3 mi |
| 10 | 505 Greenacres Dr NW | $1600 | 3 | 2 | 1200 | 1.1 mi |
| 11 | 3011 Love Ave NW | $1275 | 3 | 2 | 1075 | 2.7 mi |
| 12 | 3103 Sw 14th Ave, Unit 1 | $900 | 3 | 2 | 1150 | 1.7 mi |
| 13 | 4121 Newson Rd SW, Apt C2 | $1500 | 3 | 2 | 1100 | 2.7 mi |
| 14 | 3008 Holmes Ave NW | $1500 | 3 | 2 | 1164 | 2 mi |
| 15 | 514 Warner St NW | $1500 | 3 | 1.5 | 1100 | 1.2 mi |
| 16 | 508 Greenacres Dr NW | $1250 | 3 | 1 | 1002 | 1.1 mi |
| 17 | 411 Ewing St NW | $1250 | 3 | 1.5 | 1125 | 1 mi |
| 18 | 3704 S Westdale Ct SW | $1225 | 3 | 1.5 | 1016 | 2.6 mi |
| 19 | 410 Arthur St NW | $1295 | 3 | 1.5 | 1125 | 1.1 mi |
| 20 | 2907 Fairacres Rd SW | $1500 | 3 | 1.5 | 1132 | 1.1 mi |
| 21 | 2412 Crestwood Dr SW | $1395 | 3 | 1.5 | 1213 | 0.6 mi |
| 22 | 2903 Bayless Dr SW | $1550 | 3 | 2 | 1352 | 0.8 mi |
| 23 | 4008 Cypress Ave SW | $1250 | 3 | 1 | 1131 | 0.3 mi |
| 24 | 3701 S Westdale Ct SW | $1250 | 3 | 1.5 | 1075 | 2.7 mi |
| 25 | 3813 Penny St SW | $1200 | 3 | 1 | 999 | 2.1 mi |