REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.88% first-year return on $23,100 initial cash invested.
Cash On Cash
-0.88%
Cap Rate
6.75%
Rent
$1,027
Cashflow
-$17
Rent Confidence: High
Annual
$12,324
Median
$900
Avg
$1,027
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment 20% $22,000
Closing costs 1% $1,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,027
Total Expenses $1,044
Mortgage P&I 57% $585
Property Taxes 15% $154
Home Insurance 4% $38
PManagement 10% $103
CapEx 5% $51
Vacancy 6% $62
Maintenance 5% $51
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4412 N 61st St | $1300 | 2 | 1 | 740 | 0.4 mi |
| 2 | 6305 Spaulding St | $1125 | 2 | 1 | 800 | 0.9 mi |
| 3 | 5643 Ruggles St | $1250 | 2 | 1 | 748 | 0.8 mi |
| 4 | 6816 Spaulding St | $1195 | 2 | 1 | 790 | 1.4 mi |
| 5 | 4438 N 61st St, Apt A | $800 | 2 | 1 | 850 | 0.4 mi |
| 6 | 4415 N 62nd St, # 4 | $850 | 2 | 1 | 850 | 0.4 mi |
| 7 | 3451 N 60th St | $1300 | 2 | 1 | 800 | 1.3 mi |
| 8 | 4407 N 62nd St, Apt 34 | $850 | 2 | 1 | 850 | 0.4 mi |
| 9 | 4407 N 62nd St, Apt 37 | $850 | 2 | 1 | 850 | 0.4 mi |
| 10 | 4403 N 62nd St, Apt 46 | $850 | 2 | 1 | 850 | 0.4 mi |
| 11 | 4112 N 48th St, Unit 5 | $1100 | 2 | 1 | 800 | 1.7 mi |
| 12 | 4112 N 48th St, Apt 2 | $850 | 2 | 1 | 800 | 1.7 mi |
| 13 | 4112 N 48th St, Apt 3 | $850 | 2 | 1 | 800 | 1.7 mi |
| 14 | 2616 N 69th St | $1000 | 2 | 1 | 791 | 2.4 mi |
| 15 | 4543 Larimore Ave | $1250 | 2 | 1 | 744 | 1.9 mi |
| 16 | 4460 Redman Ave | $900 | 2 | 1 | 750 | 2.3 mi |
| 17 | 4413 N 60th Ave, Unit 3 | $1000 | 2 | 1 | 938 | 0.3 mi |
| 18 | 6646 Military Ave, Apt 1 | $850 | 2 | 1 | 900 | 1.3 mi |
| 19 | 6646 Military Ave | $850 | 2 | 1 | 900 | 1.3 mi |
| 20 | 6654 Military Ave | $895 | 2 | 1 | 900 | 1.3 mi |
| 21 | 3210 N 48th St | $1200 | 2 | 1 | 721 | 2.2 mi |
| 22 | 4322 N 54th St | $1650 | 2 | 1.5 | 860 | 0.7 mi |
| 23 | 5820-5828 Erskine St, # 5828-4 | $895 | 2 | 1 | 860 | 2.3 mi |
| 24 | 6945 Binney St | $1195 | 2 | 1 | 866 | 2.2 mi |
| 25 | 5820-5828 Erskine St, # 5824-5 | $825 | 2 | 1 | 860 | 2.3 mi |
Projections