REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.15% first-year return on $49,140 initial cash invested.
Cash On Cash
-4.15%
Cap Rate
5.93%
Rent
$1,634
Cashflow
-$170
Rent Confidence: High
Annual
$19,608
Median
$1,596
Avg
$1,634
Samples
25
Financing
Purchase Price $234k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,140
Downpayment $46,800
Closing costs $2,340
Rehab $0
Furnishing $0
Cashflow
Total Income $1,634
Total Expenses $1,804
Mortgage P&I $1,245
Property Taxes $52
Home Insurance $82
PManagement $163
CapEx $82
Vacancy $98
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3807 Hampton Ave | $1700 | 3 | 1 | 1200 | 2 mi |
| 2 | 3900 Alma Ave | $1400 | 3 | 1 | 1200 | 2.1 mi |
| 3 | 230 Nash Rd | $1500 | 3 | 1 | 1288 | 1.3 mi |
| 4 | 3928 Porter Ave | $1495 | 3 | 1 | 1026 | 2.1 mi |
| 5 | 3116 Linden Ave | $1375 | 3 | 1 | 1230 | 3.2 mi |
| 6 | 1804 N Hills Blvd | $1900 | 3 | 1 | 1120 | 3.8 mi |
| 7 | 3632 Mcdonald Rd | $1000 | 3 | 1 | 1092 | 3.4 mi |
| 8 | 3403 Luwana Ln | $1950 | 3 | 1 | 1300 | 2.7 mi |
| 9 | 3244 Ashland Ave | $1600 | 3 | 1 | 1064 | 3 mi |
| 10 | 2400 Kantebury Dr | $2499 | 3 | 1 | 1100 | 3.8 mi |
| 11 | 3100 Forestdale Ave | $2150 | 3 | 1 | 1080 | 3.6 mi |
| 12 | 3400 Andover Dr | $1299 | 3 | 1 | 1257 | 3.5 mi |
| 13 | 205 Carta Rd | $2000 | 3 | 1 | 1500 | 1.5 mi |
| 14 | 5017 Mcintyre Rd | $1299 | 3 | 1 | 1774 | 0.2 mi |
| 15 | 3334 Buffat Mill Rd | $2500 | 3 | 1.5 | 1272 | 2.8 mi |
| 16 | 3805 Romines Dr | $1396 | 3 | 1 | 945 | 2.9 mi |
| 17 | 2745 Tarleton Ave | $1596 | 3 | 1 | 1323 | 3.9 mi |
| 18 | 3839 Skyline Dr | $1500 | 3 | 1 | 912 | 2.5 mi |
| 19 | 5629 Flathead Way | $1995 | 3 | 2 | 1208 | 2.3 mi |
| 20 | 6101 Old Rutledge Pike, Unit 1 | $1395 | 3 | 1 | 2.4 mi | |
| 21 | 3407 Selma Ave | $1295 | 3 | 1 | 916 | 3 mi |
| 22 | 3517 Selma Ave | $1600 | 3 | 1 | 900 | 2.8 mi |
| 23 | 4135 Selma Ave | $995 | 3 | 1 | 850 | 2.2 mi |
| 24 | 2916 Cecil Ave | $1600 | 3 | 1 | 950 | 3.6 mi |
| 25 | 3230 Linden Ave | $1800 | 3 | 1 | 900 | 3 mi |