REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -9.83% first-year return on $48,090 initial cash invested.
Cash On Cash
-9.83%
Cap Rate
4.5%
Rent
$1,350
Cashflow
-$394
Rent Confidence: High
Annual
$16,200
Median
$1,195
Avg
$1,349
Samples
25
Financing
Purchase Price $229k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $48,090
Downpayment 20% $45,800
Closing costs 1% $2,290
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,350
Total Expenses $1,744
Mortgage P&I 88% $1,184
Property Taxes 9% $128
Home Insurance 6% $80
PManagement 10% $135
CapEx 5% $68
Vacancy 6% $81
Maintenance 5% $68
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 929 Cantwell St, Apt 4 | $1250 | 2 | 1 | 954 | 0.6 mi |
| 2 | 201 S Hoskins Rd, Apt 136 | $2200 | 2 | 1 | 940 | 0.7 mi |
| 3 | 929 Cantwell St, Apt 3 | $1250 | 2 | 1 | 964 | 0.6 mi |
| 4 | 4615 Sampson St | $1435 | 2 | 1 | 950 | 0.8 mi |
| 5 | 201 S Hoskins Rd, Apt 315 | $1650 | 2 | 1 | 977 | 0.7 mi |
| 6 | 619 Dewolfe St | $1445 | 2 | 1 | 884 | 0.5 mi |
| 7 | 4521 Hovis Rd | $1250 | 2 | 1 | 1000 | 0.7 mi |
| 8 | 201 S Hoskins Rd, Apt 105 | $1950 | 2 | 1 | 890 | 0.7 mi |
| 9 | 201 S Hoskins Rd, Apt 326 | $1550 | 2 | 1 | 890 | 0.7 mi |
| 10 | 801 Lynn St, Apt J | $1195 | 2 | 1 | 850 | 0.5 mi |
| 11 | 801 Lynn St, Apt K | $1195 | 2 | 1 | 850 | 0.5 mi |
| 12 | 201 S Hoskins Rd, Apt 111 | $1680 | 2 | 1 | 861 | 0.7 mi |
| 13 | 801 Lynn St | $1195 | 2 | 1 | 850 | 0.5 mi |
| 14 | 803 Lynn St, Apt B | $1195 | 2 | 1 | 850 | 0.5 mi |
| 15 | 805 Lynn St, Apt K | $1195 | 2 | 1 | 850 | 0.6 mi |
| 16 | 805 Lynn St | $1195 | 2 | 1 | 850 | 0.6 mi |
| 17 | 805 Lynn St, Apt O | $1195 | 2 | 1 | 850 | 0.6 mi |
| 18 | 135 Bradford Dr | $1375 | 2 | 1 | 856 | 0.6 mi |
| 19 | 901 Lynn St, Apt O | $1195 | 2 | 1 | 850 | 0.6 mi |
| 20 | 901 Lynn St, Apt K | $1195 | 2 | 1 | 850 | 0.6 mi |
| 21 | 901 Lynn St, Apt B | $1195 | 2 | 1 | 850 | 0.6 mi |
| 22 | 901 Lynn St, Apt C | $1195 | 2 | 1 | 850 | 0.6 mi |
| 23 | 903 Lynn St, Apt K | $1195 | 2 | 1 | 850 | 0.7 mi |
| 24 | 905 Lynn St | $1195 | 2 | 1 | 850 | 0.7 mi |
| 25 | 4401 Hovis Rd, Apt 4 | $1150 | 2 | 1.5 | 958 | 0.5 mi |
Projections