REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.38% first-year return on $29,610 initial cash invested.
Cash On Cash
4.38%
Cap Rate
7.78%
Rent
$1,416
Cashflow
$108
Rent Confidence: High
Annual
$16,992
Median
$1,450
Avg
$1,418
Samples
25
Financing
Purchase Price $141k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $29,610
Downpayment 20% $28,200
Closing costs 1% $1,410
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,416
Total Expenses $1,308
Mortgage P&I 52% $735
Property Taxes 11% $155
Home Insurance 3% $49
PManagement 10% $142
CapEx 5% $71
Vacancy 6% $85
Maintenance 5% $71
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2702 W Oxberry St | $1095 | 1.2 mi | |||
| 2 | 5419 S Glenn St | $1495 | 3 | 2 | 1856 | 1.7 mi |
| 3 | 1260 W Vilm St | $825 | 3 | 3 | 0.7 mi | |
| 4 | 3502 W Marie St | $1295 | 3 | 2 | 1680 | 2 mi |
| 5 | 4459 S Dodge Ave | $1200 | 3 | 2 | 1500 | 0.7 mi |
| 6 | 5444 S Gold St | $1545 | 3 | 2 | 1676 | 2.2 mi |
| 7 | 3129 S Illinois Cir | $1600 | 3 | 2 | 1844 | 3.7 mi |
| 8 | 5534 S Emporia St | $1525 | 3 | 2 | 1931 | 3.1 mi |
| 9 | 4241 S Pattie Cir | $1595 | 3 | 2 | 1800 | 3.6 mi |
| 10 | 3401 S Walnut St | $1145 | 3 | 2 | 1668 | 2.6 mi |
| 11 | 3141 S Knight Cir | $1495 | 3 | 2 | 1776 | 3.6 mi |
| 12 | 1104 W Maywood St | $1364 | 3 | 3 | 1.8 mi | |
| 13 | 2322 W Southgate St | $1300 | 3 | 1 | 1728 | 3.3 mi |
| 14 | 2410 W Sunnybrook St | $1395 | 3 | 2 | 1960 | 3.4 mi |
| 15 | 3533 W Angel Ct | $1595 | 3 | 2 | 1520 | 2 mi |
| 16 | 1114 W 34th St S | $1300 | 3 | 1.5 | 1561 | 2.4 mi |
| 17 | 3051 S Glenn Ave | $1495 | 3 | 1 | 1625 | 3.2 mi |
| 18 | 1944 W Anita Ave | $1400 | 3 | 1.5 | 1996 | 3.9 mi |
| 19 | 4500 S Laura St | $2100 | 3 | 2 | 2068 | 3.4 mi |
| 20 | 4602 S Gold Ave | $1295 | 3 | 1 | 1.5 mi | |
| 21 | W 45th St S | $1450 | 3 | 2 | 1200 | 0 mi |
| 22 | S Chase Cir, Unit 5204 | $1500 | 3 | 2 | 1.7 mi | |
| 23 | 3323 W Fernwood St | $1195 | 3 | 2 | 1404 | 1.9 mi |
| 24 | 3239 S Handley St | $1595 | 3 | 2 | 1520 | 2.9 mi |
| 25 | 4625 S Kesler Cir | $1650 | 3 | 2 | 2.2 mi |
Projections