REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.73% first-year return on $31,500 initial cash invested.
Cash On Cash
3.73%
Cap Rate
7.78%
Rent
$1,524
Cashflow
$98
Rent Confidence: High
Annual
$18,288
Median
$1,495
Avg
$1,524
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,524
Total Expenses $1,426
Mortgage P&I $798
Property Taxes $181
Home Insurance $52
PManagement $152
CapEx $76
Vacancy $91
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1003 Bonnie View Rd | $1850 | 2 | 1 | 884 | 0.7 mi |
| 2 | 1508 Lynn Haven Ave | $1450 | 2 | 1 | 912 | 1.7 mi |
| 3 | 2402 E 11th St | $1400 | 2 | 1 | 824 | 0.3 mi |
| 4 | 1227 S Ewing Ave | $1450 | 2 | 1 | 930 | 2.2 mi |
| 5 | 510 Avenue I Unit A | $1495 | 2 | 1.5 | 1017 | 0.1 mi |
| 6 | 1219 E Woodin Blvd | $1375 | 2 | 1 | 984 | 2.7 mi |
| 7 | 1209 S Marsalis Ave | $2100 | 2 | 1 | 1025 | 2.4 mi |
| 8 | 1242 Alaska Ave | $1750 | 2 | 1 | 1025 | 2.5 mi |
| 9 | 607 Woodbine Ave | $1350 | 2 | 1 | 782 | 1 mi |
| 10 | 336 Ave H | $1699 | 2 | 1 | 1250 | 0.2 mi |
| 11 | 515 S Storey St | $1625 | 2 | 1 | 1052 | 2.7 mi |
| 12 | 3100 Botham Jean Blvd, Unit 6 | $950 | 2 | 1 | 800 | 1.9 mi |
| 13 | 3100 Botham Jean Blvd, Unit 16 | $950 | 2 | 1 | 800 | 1.9 mi |
| 14 | 506 N Lancaster Ave, Unit 504 | $1650 | 2 | 1 | 1095 | 2.5 mi |
| 15 | 504 N Lancaster Ave | $2000 | 2 | 1 | 1095 | 2.5 mi |
| 16 | 1214 Dalview Ave, Unit 1 | $1250 | 2 | 1 | 0.9 mi | |
| 17 | 2206 Rockefeller Blvd | $1495 | 2 | 1 | 680 | 0.5 mi |
| 18 | 1810 High Hill Blvd | $975 | 2 | 1 | 1.1 mi | |
| 19 | 3416 Wendelkin St | $1200 | 2 | 1 | 800 | 2.5 mi |
| 20 | 3416 Wendelkin St, Unit All | $1100 | 2 | 1 | 800 | 2.5 mi |
| 21 | 607 S Moore St | $1495 | 2 | 1 | 1.2 mi | |
| 22 | 2250 Areba St, Unit B | $1750 | 2 | 1.5 | 779 | 0.7 mi |
| 23 | 1630 Stoneman St | $1700 | 2 | 1 | 1152 | 2.5 mi |
| 24 | 613 N Marsalis Ave | $1700 | 2 | 2 | 951 | 2.7 mi |
| 25 | 704 N Marsalis Ave Unit A | $2350 | 2 | 1 | 1200 | 2.7 mi |