REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 20.21% first-year return on $23,100 initial cash invested.
Cash On Cash
20.21%
Cap Rate
11.15%
Rent
$1,482
Cashflow
$389
Rent Confidence: High
Annual
$17,784
Median
$1,440
Avg
$1,459
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment 20% $22,000
Closing costs 1% $1,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,482
Total Expenses $1,093
Mortgage P&I 38% $559
Property Taxes 7% $111
Home Insurance 3% $38
PManagement 10% $148
CapEx 5% $74
Vacancy 6% $89
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2508 Aspen Ave NW | $1575 | 3 | 2 | 1722 | 1.2 mi |
| 2 | 4411 Mcclain Ln NW | $1595 | 3 | 2.5 | 1800 | 0.4 mi |
| 3 | 4713 Wheaton Ln NW | $1500 | 3 | 2 | 1562 | 0.6 mi |
| 4 | 4611 Daugette Dr NW | $1550 | 3 | 2 | 1500 | 0.5 mi |
| 5 | 4304 Chalet Cir NW | $1395 | 3 | 2 | 1408 | 0 mi |
| 6 | 1710 Laverne Dr NW | $1450 | 3 | 2 | 1511 | 1.4 mi |
| 7 | 3503 Crestmore Cir NW | $1475 | 3 | 2 | 2115 | 1.4 mi |
| 8 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 1.2 mi |
| 9 | 4216 Chalet Cir NW | $1150 | 3 | 2 | 1296 | 0.1 mi |
| 10 | 1909 Forney Dr NW | $1395 | 3 | 2 | 1405 | 1 mi |
| 11 | 2217 Linde St NW | $1225 | 3 | 2 | 1454 | 1.6 mi |
| 12 | 3309 Barton Ave NW | $1215 | 3 | 2 | 1450 | 1.6 mi |
| 13 | 3519 Delta Ave NW | $1295 | 3 | 1 | 1781 | 1.4 mi |
| 14 | 2104 Shady Ln NW | $1300 | 3 | 2 | 1373 | 0.9 mi |
| 15 | 3111 Mcdow Ave NW | $1800 | 3 | 2 | 2129 | 1.9 mi |
| 16 | 1016 Woodall Ln NW | $1890 | 3 | 2 | 1450 | 2 mi |
| 17 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 0.8 mi |
| 18 | 4617 Daugette Dr NW | $1350 | 3 | 2 | 1269 | 0.6 mi |
| 19 | 3128 Nw Las Animas Ave | $1295 | 3 | 2 | 1425 | 1.9 mi |
| 20 | 4918 Alburta Rd NW | $1750 | 3 | 2.5 | 2063 | 1.4 mi |
| 21 | 4007 Gunnison Ln NW | $1400 | 3 | 1 | 1650 | 0.9 mi |
| 22 | 2213 Glen Iris Rd NW | $1475 | 3 | 2 | 1320 | 1.1 mi |
| 23 | 2213 Glen Iris Rd NW, Unit Nw | $1400 | 3 | 2 | 1320 | 1.1 mi |
| 24 | 3311 Mcdow Ave NW | $1500 | 3 | 2 | 1365 | 1.6 mi |
| 25 | 2626 Brookline Dr NW | $1270 | 3 | 2.5 | 1527 | 1.5 mi |
Projections