REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 19.24% first-year return on $12,600 initial cash invested.
Cash On Cash
19.24%
Cap Rate
11.22%
Rent
$809
Cashflow
$202
Rent Confidence: High
Annual
$9,708
Median
$850
Avg
$809
Samples
25
Financing
Purchase Price $60,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $12,600
Downpayment 20% $12,000
Closing costs 1% $600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $809
Total Expenses $607
Mortgage P&I 39% $319
Property Taxes 7% $57
Home Insurance 3% $21
PManagement 10% $81
CapEx 5% $40
Vacancy 6% $49
Maintenance 5% $40
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 648 N Harding Ave | $850 | 2 | 1 | 715 | 0.2 mi |
| 2 | 918 N Pershing Ave | $875 | 2 | 1 | 720 | 0.7 mi |
| 3 | 848 N Belmont Ave, # 1 | $725 | 2 | 1 | 713 | 0.8 mi |
| 4 | 850 N Belmont Ave, Unit 1 | $775 | 2 | 1 | 713 | 0.9 mi |
| 5 | 832 N Glendale Ave | $875 | 2 | 1 | 743 | 0.5 mi |
| 6 | 909 N Harding Ave | $850 | 2 | 1 | 745 | 0.6 mi |
| 7 | 942 N Dellrose Ave | $875 | 2 | 1 | 746 | 0.7 mi |
| 8 | 5406 E Pine St | $1080 | 2 | 1 | 672 | 0.5 mi |
| 9 | 825 Harding St | $700 | 2 | 1 | 774 | 0.5 mi |
| 10 | 4320 E 8th St N, # 1 | $750 | 2 | 1 | 757 | 0.8 mi |
| 11 | 808 N Belmont Ave | $850 | 2 | 1 | 762 | 0.8 mi |
| 12 | 1312 N Terrace Dr | $750 | 2 | 1 | 705 | 1.5 mi |
| 13 | 851 N Old Manor Rd | $945 | 2 | 1 | 776 | 0.6 mi |
| 14 | 1028 N Pershing Ave | $895 | 2 | 1 | 766 | 0.9 mi |
| 15 | 800 N Battin St | $850 | 2 | 1 | 800 | 0.4 mi |
| 16 | 1043 N Terrace Dr | $950 | 2 | 1 | 768 | 1 mi |
| 17 | 1115 Harding St, # 2 | $595 | 2 | 1 | 660 | 1 mi |
| 18 | 1122 N Glendale St | $500 | 2 | 1 | 660 | 1 mi |
| 19 | 1123 Harding St | $600 | 2 | 1 | 660 | 1 mi |
| 20 | 1123 Harding St, # 1 | $600 | 2 | 1 | 660 | 1 mi |
| 21 | 1139 N Terrace Dr | $765 | 2 | 1 | 768 | 1.2 mi |
| 22 | 1028 N Terrace Dr | $950 | 2 | 1 | 654 | 1 mi |
| 23 | 1153 N Terrace Dr | $875 | 2 | 1 | 772 | 1.2 mi |
| 24 | 1248 N Dellrose Ave | $900 | 2 | 1 | 772 | 1.3 mi |
| 25 | 615 N Old Manor Rd | $850 | 2 | 1 | 838 | 0.3 mi |
Projections