REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 20.67% first-year return on $12,600 initial cash invested.
Cash On Cash
20.67%
Cap Rate
11.56%
Rent
$831
Cashflow
$217
Rent Confidence: High
Annual
$9,972
Median
$825
Avg
$831
Samples
25
Financing
Purchase Price $60,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $12,600
Downpayment $12,000
Closing costs $600
Rehab $0
Furnishing $0
Cashflow
Total Income $831
Total Expenses $614
Mortgage P&I $319
Property Taxes $57
Home Insurance $21
PManagement $83
CapEx $42
Vacancy $50
Maintenance $42
Other $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 | 942 N Dellrose Ave | $875 | 2 | 1 | 746 | 0.7 mi |
| 6 | 825 Harding St | $700 | 2 | 1 | 774 | 0.5 mi |
| 7 | 1312 N Terrace Dr | $750 | 2 | 1 | 705 | 1.5 mi |
| 8 | 1028 N Pershing Ave | $895 | 2 | 1 | 766 | 0.9 mi |
| 9 | 1043 N Terrace Dr | $950 | 2 | 1 | 768 | 1 mi |
| 10 | 1115 Harding St, # 2 | $595 | 2 | 1 | 660 | 1 mi |
| 11 | 1554 N Pinecrest Ave | $950 | 2 | 1 | 700 | 1.9 mi |
| 12 | 1139 N Terrace Dr | $765 | 2 | 1 | 768 | 1.2 mi |
| 13 | 1028 N Terrace Dr | $950 | 2 | 1 | 654 | 1 mi |
| 14 | 1153 N Terrace Dr | $875 | 2 | 1 | 772 | 1.2 mi |
| 15 | 1248 N Dellrose Ave | $900 | 2 | 1 | 772 | 1.3 mi |
| 16 | 610 N Dellrose St | $895 | 2 | 1 | 834 | 0.3 mi |
| 17 | 444 S Fountain St | $750 | 2 | 1 | 750 | 1.9 mi |
| 18 | 128 S Glendale St | $795 | 2 | 1 | 800 | 1 mi |
| 19 | 1118 N Terrace Dr | $795 | 2 | 1 | 800 | 1.1 mi |
| 20 | 857 N Glendale St, Apt 2 | $750 | 2 | 1 | 611 | 0.5 mi |
| 21 | 1548 N Pinecrest St | $700 | 2 | 1 | 672 | 1.9 mi |
| 22 | 1541 N Old Manor Rd, # 1 | $695 | 2 | 1 | 660 | 1.9 mi |
| 23 | 918 N Dellrose | $825 | 2 | 1 | 850 | 0.7 mi |
| 24 | 636 N Bluff Ave | $1195 | 2 | 1 | 847 | 1 mi |
| 25 | 626 N Oliver St | $950 | 2 | 1 | 900 | 0.3 mi |