REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 19.22% first-year return on $28,350 initial cash invested.
Cash On Cash
19.22%
Cap Rate
11.21%
Rent
$1,757
Cashflow
$454
Rent Confidence: High
Annual
$21,084
Median
$1,700
Avg
$1,758
Samples
25
Financing
Purchase Price $135k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,350
Downpayment $27,000
Closing costs $1,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,757
Total Expenses $1,303
Mortgage P&I $719
Property Taxes $80
Home Insurance $47
PManagement $176
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 210 W 57th St | $1600 | 2 | 1 | 831 | 0.4 mi |
| 2 | 26 W 59th St | $1550 | 2 | 1 | 832 | 0.5 mi |
| 3 | 210-212 W 57th St | $1600 | 2 | 1 | 825 | 0.4 mi |
| 4 | 119 W 60th St | $1450 | 2 | 1 | 800 | 0.3 mi |
| 5 | 110 1/2 West 51st St | $1700 | 2 | 1 | 846 | 0.9 mi |
| 6 | 110 1/2 W 51st St, Unit B | $1700 | 2 | 1 | 846 | 0.9 mi |
| 7 | 10 W 51st St | $1775 | 2 | 1 | 822 | 1 mi |
| 8 | 141 E 58th St | $2000 | 2 | 1 | 850 | 1 mi |
| 9 | 45 E 60th St | $2000 | 2 | 1 | 800 | 0.8 mi |
| 10 | 23 Berkley Pl | $2300 | 2 | 1 | 800 | 1.1 mi |
| 11 | 412 Mckenzie Pl | $1400 | 2 | 1 | 768 | 0.5 mi |
| 12 | 21 Berkley Pl, Apt 1 | $2000 | 2 | 1 | 800 | 1.2 mi |
| 13 | 503 W 42nd St, Unit A | $1595 | 2 | 1 | 850 | 1.5 mi |
| 14 | 264 Birchfield Dr | $2100 | 2 | 1 | 860 | 1.5 mi |
| 15 | 647 W 41st St | $1200 | 2 | 1 | 858 | 1.6 mi |
| 16 | 21 Berkley Pl, Apt 2 | $2000 | 2 | 1 | 900 | 1.2 mi |
| 17 | 3302 Bulloch St, Apt E | $995 | 2 | 1 | 744 | 0.9 mi |
| 18 | 3706 Montgomery St | $1275 | 2 | 1 | 725 | 0.6 mi |
| 19 | 206W 42nd St | $2750 | 2 | 1 | 900 | 1.6 mi |
| 20 | 19 W 45th St | $1850 | 2 | 1 | 750 | 1.4 mi |
| 21 | 3205 Perth St | $1400 | 2 | 1 | 946 | 1 mi |
| 22 | 2602 Jefferson St | $1700 | 2 | 1 | 910 | 1.6 mi |
| 23 | 2604 Jefferson St | $1725 | 2 | 1 | 910 | 1.6 mi |
| 24 | 205 E 55th St | $2000 | 2 | 1 | 951 | 1.2 mi |
| 25 | 132 E 60th St | $2275 | 2 | 1 | 980 | 1 mi |