REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 5.09% first-year return on $23,100 initial cash invested.
Cash On Cash
5.09%
Cap Rate
8.06%
Rent
$1,120
Cashflow
$98
Rent Confidence: High
Annual
$13,440
Median
$1,145
Avg
$1,119
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment $22,000
Closing costs $1,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,120
Total Expenses $1,022
Mortgage P&I $585
Property Taxes $108
Home Insurance $38
PManagement $112
CapEx $56
Vacancy $67
Maintenance $56
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4738 N 40th St | $1225 | 2 | 1 | 961 | 0.7 mi |
| 2 | 4122 Saratoga St | $1225 | 2 | 1 | 950 | 0.8 mi |
| 3 | 3728 N 43rd St | $1200 | 2 | 1 | 932 | 0.5 mi |
| 4 | 4019 Pratt St | $1250 | 2 | 1 | 1020 | 0.7 mi |
| 5 | 4707 N 40th St | $1225 | 2 | 1 | 1048 | 0.6 mi |
| 6 | 4846 Boyd St | $1150 | 2 | 1 | 912 | 0.9 mi |
| 7 | 4844 Boyd St | $1000 | 2 | 1 | 912 | 0.9 mi |
| 8 | 3901 N 52nd St, Unit 4 | $1050 | 2 | 1 | 1000 | 1.5 mi |
| 9 | 3901 N 52nd St, Unit 3 | $1050 | 2 | 1 | 1000 | 1.5 mi |
| 10 | 5374 N 29th St | $1250 | 2 | 1 | 980 | 2.2 mi |
| 11 | 4011 Saratoga St | $1200 | 2 | 1 | 1100 | 0.8 mi |
| 12 | 3533 N 39th St | $1025 | 2 | 1 | 844 | 0.9 mi |
| 13 | 3802 Maple St | $1400 | 2 | 1 | 1075 | 1.5 mi |
| 14 | 4537 Burdette St | $1250 | 2 | 1 | 1050 | 2.2 mi |
| 15 | 2817 Spaulding St | $1100 | 2 | 1 | 875 | 2 mi |
| 16 | 3901 N 52nd St, Unit 2 | $1000 | 2 | 1 | 1100 | 1.5 mi |
| 17 | 4112 N 48th St, Apt 2 | $850 | 2 | 1 | 800 | 0.8 mi |
| 18 | 4112 N 48th St, Apt 3 | $850 | 2 | 1 | 800 | 0.8 mi |
| 19 | 4112 N 48th St, Unit 5 | $1100 | 2 | 1 | 800 | 0.8 mi |
| 20 | 4127 N 38th St | $995 | 2 | 1 | 790 | 0.6 mi |
| 21 | 3710 Bedford Ave | $990 | 2 | 1 | 800 | 1.2 mi |
| 22 | 3711 N 36th Ave | $1100 | 2 | 1 | 780 | 1 mi |
| 23 | 4208 Fowler Ave | $1145 | 2 | 1 | 1258 | 0.5 mi |
| 24 | 3510 N 56th St | $1200 | 2 | 1 | 840 | 2.1 mi |
| 25 | 4131 Grant St | $1150 | 2 | 1 | 836 | 2 mi |