REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 2.82% first-year return on $31,500 initial cash invested.
Cash On Cash
2.82%
Cap Rate
7.61%
Rent
$1,611
Cashflow
$74
Rent Confidence: High
Annual
$19,332
Median
$1,675
Avg
$1,666
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,611
Total Expenses $1,537
Mortgage P&I 49% $796
Property Taxes 17% $269
Home Insurance 3% $52
PManagement 10% $161
CapEx 5% $81
Vacancy 6% $97
Maintenance 5% $81
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4746 Zealand St | $1695 | 3 | 2 | 1090 | 0.5 mi |
| 2 | 4756 Burma Rd | $1550 | 3 | 2 | 1090 | 0.6 mi |
| 3 | 2551 Elsie Faye Heggins St | $1255 | 3 | 2 | 876 | 4.2 mi |
| 4 | 2553 Elsie Faye Heggins St | $1450 | 3 | 2 | 876 | 4.3 mi |
| 5 | 2734 Wilhurt Ave | $1600 | 3 | 2 | 988 | 3.1 mi |
| 6 | 7944 Trojan St | $1565 | 3 | 2 | 1318 | 0.3 mi |
| 7 | 2311 Starks Ave | $1800 | 3 | 2 | 3.6 mi | |
| 8 | 2216 Dyson St | $2000 | 3 | 2 | 1006 | 3 mi |
| 9 | 2814 Wilhurt Ave | $1825 | 3 | 2 | 1028 | 2.8 mi |
| 10 | 233 Creek Cove Dr | $1300 | 3 | 2 | 996 | 3.5 mi |
| 11 | 4214 Tacoma St | $1950 | 3 | 2 | 1063 | 2.8 mi |
| 12 | 4608 Burma Rd | $1300 | 3 | 1 | 1008 | 0.4 mi |
| 13 | 219 Creek Cove Dr | $1395 | 3 | 2 | 1020 | 3.5 mi |
| 14 | 2709 Kilburn Ave | $1850 | 3 | 2 | 1037 | 3.4 mi |
| 15 | 4615 Cherbourg St | $2300 | 3 | 2 | 1365 | 0.9 mi |
| 16 | 4105 Balch Dr, Unit A | $1450 | 3 | 2 | 1180 | 2.2 mi |
| 17 | 2310 Lawrence St | $1675 | 3 | 2 | 1008 | 3.9 mi |
| 18 | 3207 Mallory Dr | $1995 | 3 | 2 | 1264 | 1.7 mi |
| 19 | 2621 Choice St | $1500 | 3 | 2 | 1200 | 2.3 mi |
| 20 | 936 Pindar Ave | $1600 | 3 | 1.5 | 905 | 3.8 mi |
| 21 | 2402 Marfa Ave | $1750 | 3 | 2 | 1012 | 4.1 mi |
| 22 | 2223 Harding St | $1725 | 3 | 2 | 1056 | 3.7 mi |
| 23 | 3716 Vandervort Dr | $2095 | 3 | 2 | 1298 | 1.7 mi |
| 24 | 5010 Marne St | $1750 | 3 | 2 | 1028 | 4.1 mi |
| 25 | 3550 E Overton Rd, Unit D2 | $1287 | 3 | 1 | 958 | 2 mi |
Projections