REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.92% first-year return on $30,660 initial cash invested.
Cash On Cash
1.92%
Cap Rate
7.31%
Rent
$1,258
Cashflow
$49
Rent Confidence: High
Annual
$15,096
Median
$1,200
Avg
$1,258
Samples
25
Financing
Purchase Price $146k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $30,660
Downpayment $29,200
Closing costs $1,460
Rehab $0
Furnishing $0
Cashflow
Total Income $1,258
Total Expenses $1,209
Mortgage P&I $777
Property Taxes $54
Home Insurance $51
PManagement $126
CapEx $63
Vacancy $75
Maintenance $63
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2612 Virginia Blvd NW | $1150 | 2 | 1 | 900 | 1.2 mi |
| 2 | 806 Halsey Ave NE | $1350 | 2 | 1 | 920 | 1.4 mi |
| 3 | 2611 Kildare St NW | $1150 | 2 | 1 | 945 | 1.3 mi |
| 4 | 417 Holmes Ave Ne Apt C | $1500 | 2 | 1 | 950 | 1.5 mi |
| 5 | 1307 Ne Stevens Ave | $1300 | 2 | 1 | 928 | 1.8 mi |
| 6 | 214 Treymore Ave NW | $1190 | 2 | 1 | 905 | 2.1 mi |
| 7 | 455 Bass Cir NW | $1250 | 2 | 1 | 1019 | 0 mi |
| 8 | 1508 Mckinley Ave NE | $1200 | 2 | 1 | 917 | 2.1 mi |
| 9 | 522 Rison Ave NE | $1050 | 2 | 1 | 840 | 1.1 mi |
| 10 | 204 Beirne Ave NW | $1850 | 2 | 1 | 816 | 0.7 mi |
| 11 | 1107 England St NE, Unit A | $1200 | 2 | 1 | 956 | 1.5 mi |
| 12 | 417 Holmes Ave Ne Apt B | $1375 | 2 | 1 | 850 | 1.4 mi |
| 13 | 1600 Rison Ave NE | $1400 | 2 | 1 | 920 | 2.2 mi |
| 14 | 520 Rison Ave NE | $1050 | 2 | 1 | 995 | 1.1 mi |
| 15 | 1313 Humes Ave NE | $1150 | 2 | 1 | 872 | 1.9 mi |
| 16 | 2414 Kildare St NW | $1100 | 2 | 1 | 816 | 1 mi |
| 17 | 1309 Halsey Ave Ne Apt C | $1095 | 2 | 1 | 960 | 1.8 mi |
| 18 | 2616 Huntsville St NW | $950 | 2 | 1 | 1000 | 1.3 mi |
| 19 | 704 Beirne Ave NE | $1450 | 2 | 1 | 992 | 1.5 mi |
| 20 | 2729 Clayton Dr NW | $1100 | 2 | 1 | 950 | 2.1 mi |
| 21 | 306 Wind Ave NW | $950 | 2 | 1 | 810 | 1.2 mi |
| 22 | 510 Forrest Cir NE | $1400 | 2 | 1 | 1000 | 1.4 mi |
| 23 | 704 Ne Beirne Ave | $1450 | 2 | 1 | 992 | 1.5 mi |
| 24 | 1225 Halsey Ave NE | $1800 | 2 | 1 | 975 | 1.8 mi |
| 25 | 2506 Kildare St NW, Unit A | $1000 | 2 | 1 | 800 | 1.1 mi |