REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 12.78% first-year return on $34,650 initial cash invested.
Cash On Cash
12.78%
Cap Rate
9.67%
Rent
$1,827
Cashflow
$369
Rent Confidence: High
Annual
$21,924
Median
$1,895
Avg
$1,823
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment 20% $33,000
Closing costs 1% $1,650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,827
Total Expenses $1,458
Mortgage P&I 48% $869
Property Taxes 3% $56
Home Insurance 3% $58
PManagement 10% $183
CapEx 5% $91
Vacancy 6% $110
Maintenance 5% $91
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2201 Buick St | $1600 | 3 | 1 | 1248 | 3 mi |
| 2 | 920 Oak Grove Ln | $2100 | 3 | 1.5 | 1365 | 2.9 mi |
| 3 | 1334 Delaware Ave | $1850 | 3 | 1 | 1328 | 4.3 mi |
| 4 | 3615 Lyle Ave | $2195 | 3 | 2 | 1200 | 0.2 mi |
| 5 | 3945 Greenleaf Ave | $1850 | 3 | 1 | 968 | 0.8 mi |
| 6 | 4301 Lamour Dr NW | $2200 | 3 | 2 | 1560 | 0.8 mi |
| 7 | 4104 Deer Run Dr | $1900 | 3 | 1.5 | 1329 | 4.1 mi |
| 8 | 3110 Sanderson Rd | $1950 | 3 | 2 | 1350 | 3.2 mi |
| 9 | 6104 Janmer Ln | $2295 | 3 | 1.5 | 1610 | 2.6 mi |
| 10 | 4917 Azalea Dr | $2100 | 3 | 2 | 1600 | 1.2 mi |
| 11 | 204 N Bellemeade Ave | $2625 | 3 | 2 | 1126 | 1.1 mi |
| 12 | 606 Renford Rd | $1595 | 3 | 2 | 1054 | 0.4 mi |
| 13 | 2206 Keith Ave | $2700 | 3 | 2 | 1392 | 3.4 mi |
| 14 | 1316 New York Ave | $1700 | 3 | 1 | 1122 | 4.3 mi |
| 15 | 1814 Reynolds St | $1500 | 3 | 1 | 3.6 mi | |
| 16 | 4209 Van Dyke Dr | $2250 | 3 | 2 | 1000 | 0.2 mi |
| 17 | 5203 Lonas Dr | $1995 | 3 | 2 | 1632 | 1.7 mi |
| 18 | 5309 Montwood Dr | $1800 | 3 | 2 | 1500 | 2.9 mi |
| 19 | 1617 Fay St | $1750 | 3 | 2 | 1600 | 2.1 mi |
| 20 | 4201 Crosby Dr | $700 | 1 | 0.7 mi | ||
| 21 | 501 Longview Rd | $1049 | 1 | 0.7 mi | ||
| 22 | 1741 Maryland Ave | $1250 | 3 | 2 | 1260 | 3.7 mi |
| 23 | 2214 Virginia Ave | $1900 | 3 | 2 | 1500 | 3.4 mi |
| 24 | 6904 Lark Ln | $1895 | 3 | 2 | 1444 | 4.1 mi |
| 25 | 1567 Coleman Rd | $820 | 1 | 1.2 mi |
Projections