REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 23.05% first-year return on $18,900 initial cash invested.
Cash On Cash
23.05%
Cap Rate
12.2%
Rent
$1,469
Cashflow
$363
Rent Confidence: High
Annual
$17,628
Median
$1,450
Avg
$1,470
Samples
25
Financing
Purchase Price $90,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,900
Downpayment $18,000
Closing costs $900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,469
Total Expenses $1,106
Mortgage P&I $479
Property Taxes $214
Home Insurance $32
PManagement $147
CapEx $73
Vacancy $88
Maintenance $73
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4933 Angleton St | $1350 | 3 | 1 | 1130 | 0.4 mi |
| 2 | 5834 Lyndhurst Dr | $1300 | 3 | 1 | 1184 | 1.2 mi |
| 3 | 5639 Lyndhurst Dr | $1300 | 3 | 1 | 1142 | 0.7 mi |
| 4 | 8159 St Lo Rd | $1450 | 3 | 1 | 1116 | 0.5 mi |
| 5 | 5334 Carmen St | $1850 | 3 | 1 | 1168 | 1.2 mi |
| 6 | 5712 Glenhurst Dr | $1695 | 3 | 1 | 1132 | 1.1 mi |
| 7 | 4826 Clover St | $1400 | 3 | 1 | 1116 | 0.9 mi |
| 8 | 7331 Iwo Jima Rd | $1325 | 3 | 1 | 1268 | 1.3 mi |
| 9 | 5515 Flamingo Dr | $1199 | 3 | 1 | 1330 | 0.8 mi |
| 10 | 4754 Alvin St | $1375 | 3 | 1 | 1092 | 0.8 mi |
| 11 | 5751 Belneath St | $1450 | 3 | 1 | 1114 | 1.2 mi |
| 12 | 8034 Sharondale Dr | $1425 | 3 | 1 | 1044 | 0.4 mi |
| 13 | 5002 Van Fleet St | $1200 | 3 | 1 | 1086 | 1.2 mi |
| 14 | 4725 Maggie St | $1500 | 3 | 1 | 1064 | 1 mi |
| 15 | 5722 Kenilwood Dr | $1450 | 3 | 1 | 1059 | 1 mi |
| 16 | 8838 Delilah St | $1650 | 3 | 1 | 1382 | 1 mi |
| 17 | 5119 Willow Glen Dr | $1495 | 3 | 1 | 1025 | 0.6 mi |
| 18 | 5715 Westover St | $1200 | 3 | 1 | 1036 | 1 mi |
| 19 | 9029 Cullen Blvd | $1495 | 3 | 1 | 1380 | 1.2 mi |
| 20 | 5758 Belneath St | $1450 | 3 | 1 | 1050 | 1.2 mi |
| 21 | 8118 Panay Dr | $1395 | 3 | 1.5 | 1100 | 0.3 mi |
| 22 | 8110 Herschelwood St, Unit A | $1800 | 3 | 2 | 1197 | 0.1 mi |
| 23 | 8106 Herschelwood St, Unit A | $1800 | 3 | 2 | 1180 | 0.1 mi |
| 24 | 5654 Belcrest St | $1395 | 3 | 1 | 1463 | 0.8 mi |
| 25 | 8110 Herschelwood St, Unit B | $1800 | 3 | 2 | 1180 | 0.1 mi |