REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.1% first-year return on $39,900 initial cash invested.
Cash On Cash
7.1%
Cap Rate
8.45%
Rent
$1,811
Cashflow
$236
Rent Confidence: High
Annual
$21,732
Median
$1,845
Avg
$1,812
Samples
25
Financing
Purchase Price $190k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $39,900
Downpayment $38,000
Closing costs $1,900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,811
Total Expenses $1,575
Mortgage P&I $1,011
Property Taxes $26
Home Insurance $66
PManagement $181
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4420 King Cole Blvd | $1795 | 3 | 2 | 1341 | 0 mi |
| 2 | 4415 Brooke St | $1930 | 3 | 2 | 1365 | 0 mi |
| 3 | 4406 King Cole Blvd | $1790 | 3 | 2 | 1269 | 0 mi |
| 4 | 4135 Covington St | $1550 | 3 | 2 | 1324 | 0.6 mi |
| 5 | 4511 Evers Pl | $1800 | 3 | 2 | 1294 | 0.4 mi |
| 6 | 4764 Miramar Rd | $1745 | 3 | 2 | 1300 | 0.8 mi |
| 7 | 4438 Weldon Pl | $2040 | 3 | 2 | 1245 | 0.1 mi |
| 8 | 4004 Ford St | $1700 | 3 | 2 | 1308 | 0.9 mi |
| 9 | 1894 Aaron Ave | $1845 | 3 | 2 | 1220 | 0.3 mi |
| 10 | 4672 Miramar Rd | $1845 | 3 | 2 | 1250 | 0.6 mi |
| 11 | 2224 La Due Ct | $1995 | 3 | 2 | 1250 | 0.7 mi |
| 12 | 1743 Ravenall Ave | $1000 | 3 | 2 | 1237 | 0.6 mi |
| 13 | 2409 Straker Ct | $1860 | 3 | 2 | 1218 | 0.4 mi |
| 14 | 4125 Raleigh St | $1890 | 3 | 2 | 1279 | 1.2 mi |
| 15 | 5243 Lanette St | $1700 | 3 | 2 | 1315 | 1.7 mi |
| 16 | 4469 King Cole Blvd | $1800 | 3 | 1.5 | 1300 | 0.2 mi |
| 17 | 4700 Imogene Ct | $2100 | 3 | 2 | 1226 | 0.9 mi |
| 18 | 4062 Minoso St | $1950 | 3 | 2 | 1418 | 1.1 mi |
| 19 | 4416 America St | $1760 | 3 | 2 | 1360 | 1.7 mi |
| 20 | 5222 Lanette St | $2000 | 3 | 2 | 1260 | 1.7 mi |
| 21 | 1832 Horne Ave | $1745 | 3 | 2 | 1151 | 0.4 mi |
| 22 | 5506 Metrowest Blvd, Apt 103 | $1850 | 3 | 2 | 1295 | 2.2 mi |
| 23 | 2773 L B Mcleod Rd, # 2773 | $1850 | 3 | 2 | 1338 | 2.3 mi |
| 24 | 2769 L B Mcleod Rd, Apt D | $1850 | 3 | 2 | 1338 | 2.3 mi |
| 25 | 2769L B Mcleod Rd, Unit D | $1900 | 3 | 2 | 1338 | 2.3 mi |