REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.43% first-year return on $28,350 initial cash invested.
Cash On Cash
3.43%
Cap Rate
7.71%
Rent
$1,331
Cashflow
$81
Rent Confidence: High
Annual
$15,972
Median
$1,300
Avg
$1,331
Samples
25
Financing
Purchase Price $135k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,350
Downpayment 20% $27,000
Closing costs 1% $1,350
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,331
Total Expenses $1,250
Mortgage P&I 54% $719
Property Taxes 10% $137
Home Insurance 4% $47
PManagement 10% $133
CapEx 5% $67
Vacancy 6% $80
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4723 Huntington Ave | $1600 | 3 | 1 | 904 | 1 mi |
| 2 | 5206 N 38th St | $1150 | 3 | 1 | 890 | 1 mi |
| 3 | 5102 N 49th St | $1600 | 3 | 1 | 960 | 0.7 mi |
| 4 | 4028 Vernon Ave | $1600 | 3 | 1 | 960 | 1 mi |
| 5 | 5350 N 44th Ave | $1300 | 3 | 1 | 1040 | 0.1 mi |
| 6 | 4458 Spaulding St | $1200 | 3 | 1 | 942 | 1.7 mi |
| 7 | 4216 Larimore Ave | $1295 | 3 | 1 | 1008 | 0.9 mi |
| 8 | 3355 Curtis Ave | $1350 | 3 | 1 | 958 | 1.7 mi |
| 9 | 4419 Spaulding St | $1500 | 3 | 1 | 868 | 1.7 mi |
| 10 | 4111 N 55th Ave | $1305 | 3 | 1 | 885 | 2.1 mi |
| 11 | 2877 Camden Ave | $1100 | 3 | 1 | 880 | 2.2 mi |
| 12 | 5609 Taylor St | $1500 | 3 | 1 | 966 | 2.1 mi |
| 13 | 4554 N 41st St | $1335 | 3 | 1 | 1061 | 1.1 mi |
| 14 | 3674 Bedford Ave | $1225 | 3 | 1 | 864 | 2.5 mi |
| 15 | 3712 Jaynes St | $1100 | 3 | 1 | 768 | 1 mi |
| 16 | 5616 N 28th Ave | $1100 | 3 | 1 | 990 | 2.2 mi |
| 17 | 3537 N 37th St | $1245 | 3 | 1 | 836 | 2.3 mi |
| 18 | 6339 N 36th Ave | $1325 | 3 | 1 | 1064 | 1.5 mi |
| 19 | 4135 N 44th St | $1395 | 3 | 1 | 1098 | 1.4 mi |
| 20 | 4943 N 36th St | $1295 | 3 | 1 | 1104 | 1.4 mi |
| 21 | 4916 N 34th Ave | $1300 | 3 | 1 | 1092 | 1.6 mi |
| 22 | 3821 Fort St | $1250 | 3 | 1 | 720 | 0.9 mi |
| 23 | 6076 Camden Ave | $1200 | 3 | 1.5 | 888 | 2.2 mi |
| 24 | 4139 N 40th St | $1600 | 3 | 1 | 1100 | 1.6 mi |
| 25 | 4527 Crown Point Ave | $1395 | 3 | 1 | 0.4 mi |
Projections