REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.6% first-year return on $42,000 initial cash invested.
Cash On Cash
-0.6%
Cap Rate
6.42%
Rent
$1,687
Cashflow
-$21
Rent Confidence: High
Annual
$20,244
Median
$1,750
Avg
$1,687
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $42,000
Downpayment $40,000
Closing costs $2,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,687
Total Expenses $1,708
Mortgage P&I $1,007
Property Taxes $193
Home Insurance $70
PManagement 10% $169
CapEx 5% $84
Vacancy 6% $101
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2913 W Concord St | $1795 | 4 | 1 | 1060 | 1.9 mi |
| 2 | 4202 Brittany Rd | $1795 | 4 | 1 | 950 | 1.9 mi |
| 3 | 73 Channing Ave | $1750 | 4 | 1 | 950 | 1.9 mi |
| 4 | 1242 Emeralda Rd | $1850 | 4 | 1 | 1178 | 2.1 mi |
| 5 | 1309 N Pine Hills Rd | $1495 | 4 | 1 | 1260 | 2.3 mi |
| 6 | 5107 Barnett Pl | $975 | 4 | 1 | 1.8 mi | |
| 7 | 1009 Santa Anita St | $1895 | 4 | 1 | 1383 | 1.6 mi |
| 8 | 1126 Fremont Park Ave | $1600 | 4 | 2 | 1180 | 0.5 mi |
| 9 | 1409 Radleigh Pl | $1650 | 4 | 2 | 1200 | 0.4 mi |
| 10 | 4403 Colony Way | $1650 | 4 | 2 | 1184 | 0.7 mi |
| 11 | 814 Ferndell Rd | $1635 | 4 | 2 | 1076 | 2.1 mi |
| 12 | 4612 Arch Ct | $1675 | 3 | 1 | 1015 | 0.2 mi |
| 13 | 926 Hacienda Ct | $1800 | 4 | 2 | 1100 | 2.3 mi |
| 14 | 1311 Lawne Blvd | $1850 | 3 | 1 | 1030 | 0.2 mi |
| 15 | 1301 Golden Gate Ave | $2000 | 4 | 2 | 1270 | 0.5 mi |
| 16 | 4203 Lake Lawne Ave | $1535 | 3 | 1 | 1034 | 0.5 mi |
| 17 | 2820 Harwood St | $900 | 4 | 2 | 1140 | 2.2 mi |
| 18 | 4505 Lake Lawne Ave | $975 | 3 | 1 | 982 | 0.3 mi |
| 19 | 4207 Chateau Rd | $1695 | 4 | 2 | 1174 | 1.9 mi |
| 20 | 1200 Ferndell Rd | $1895 | 4 | 2 | 1153 | 2.2 mi |
| 21 | 4025 Brinell Ave Unit B | $1950 | 3 | 1 | 1050 | 0.5 mi |
| 22 | 4025 Brinell Ave | $1950 | 3 | 1 | 1050 | 0.5 mi |
| 23 | 907 N Hastings St | $1915 | 4 | 2 | 1157 | 2.4 mi |
| 24 | 5206 Cortez Dr | $1550 | 4 | 2 | 1211 | 1.9 mi |
| 25 | 2847 W Harwood St, # 0 | $2400 | 4 | 2 | 1200 | 2.1 mi |