REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 0.82% first-year return on $52,500 initial cash invested.
Cash On Cash
0.82%
Cap Rate
7.07%
Rent
$2,107
Cashflow
$36
Rent Confidence: High
Annual
$25,284
Median
$1,995
Avg
$2,081
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $2,107
Total Expenses $2,071
Mortgage P&I $1,331
Property Taxes $105
Home Insurance $88
PManagement $211
CapEx $105
Vacancy $126
Maintenance $105
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5815 W Coolidge St | $1695 | 4 | 2 | 2042 | 0.8 mi |
| 2 | 5614 W Hazelwood St | $2095 | 4 | 2 | 2014 | 0.6 mi |
| 3 | 5017 N 64th Ave | $2300 | 4 | 2 | 2166 | 2.1 mi |
| 4 | 3619 N 48th Ave | $1715 | 4 | 2 | 2012 | 1.8 mi |
| 5 | 4814 N 63rd Dr | $2095 | 4 | 2 | 2030 | 1.9 mi |
| 6 | 2925 N 47th Dr | $1795 | 4 | 2 | 2065 | 2.6 mi |
| 7 | 5939 W Orange Dr | $2500 | 4 | 2 | 1934 | 1.7 mi |
| 8 | 6521 W Camelback Rd | $3595 | 4 | 2 | 1996 | 2.3 mi |
| 9 | 4607 N 55th Ave | $2095 | 4 | 2 | 1759 | 0.6 mi |
| 10 | 5226 N 61st Ave | $1895 | 4 | 2 | 1913 | 2 mi |
| 11 | 5607 W Meadowbrook Ave | $1995 | 4 | 2 | 1692 | 0.5 mi |
| 12 | 5917 W Verde Ln | $1895 | 4 | 2 | 2372 | 2.1 mi |
| 13 | 6409 W Medlock Dr | $1950 | 4 | 2 | 2408 | 2.2 mi |
| 14 | 6438 W Mariposa St | $1920 | 4 | 1.5 | 2074 | 2.1 mi |
| 15 | 6215 W Wolf St | $2250 | 4 | 2 | 1740 | 1.3 mi |
| 16 | 4020 N 61st Ave | $2500 | 4 | 2 | 1699 | 1.3 mi |
| 17 | 3131 N 54th Ave | $1945 | 4 | 2 | 1700 | 1.5 mi |
| 18 | 5662 W Mariposa St | $1895 | 4 | 2 | 1 mi | |
| 19 | 6116 W Monterey Way | $1825 | 4 | 2 | 1711 | 1.9 mi |
| 20 | 6224 W Indianola Ave | $1900 | 4 | 2.5 | 1843 | 1.5 mi |
| 21 | 3002 N 52nd Pkwy | $2000 | 4 | 2 | 1649 | 1.9 mi |
| 22 | 2952 N 53rd Dr | $2245 | 4 | 2 | 1585 | 1.7 mi |
| 23 | 6201 W Flower St | $2015 | 4 | 2 | 1606 | 2.2 mi |
| 24 | 2513 N 51st Ln | $1830 | 4 | 2 | 1680 | 2.7 mi |
| 25 | 6247 W Marshall Ave | $2090 | 4 | 1.5 | 1863 | 2.5 mi |