REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 8.66% first-year return on $34,629 initial cash invested.
Cash On Cash
8.66%
Cap Rate
8.81%
Rent
$1,646
Cashflow
$250
Rent Confidence: High
Annual
$19,752
Median
$1,725
Avg
$1,676
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,629
Downpayment 20% $32,980
Closing costs 1% $1,649
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,646
Total Expenses $1,396
Mortgage P&I 53% $878
Property Taxes 2% $32
Home Insurance 4% $58
PManagement 10% $165
CapEx 5% $82
Vacancy 6% $99
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 119 E 60th St | $1500 | 3 | 1 | 800 | 1.5 mi |
| 2 | 816 W 48th St | $1395 | 3 | 1 | 888 | 2.1 mi |
| 3 | 3201 Perth St | $1850 | 3 | 1 | 925 | 2 mi |
| 4 | 211 W 55th St | $1500 | 3 | 1 | 977 | 1.5 mi |
| 5 | 1829 Pendleton St | $1650 | 3 | 1 | 950 | 2.4 mi |
| 6 | 1925 Cowan Ave | $1675 | 3 | 1 | 950 | 2.6 mi |
| 7 | 1000 W 53rd St, Unit Upper | $1600 | 3 | 1 | 1025 | 1.7 mi |
| 8 | 1000 W 53rd St | $1600 | 3 | 1 | 1025 | 1.7 mi |
| 9 | 920 W Victory Dr | $1750 | 3 | 1 | 972 | 2.5 mi |
| 10 | 701 Atlanta St | $1795 | 3 | 1 | 1140 | 0.7 mi |
| 11 | 923 W 46th St | $2050 | 3 | 1 | 1056 | 2.2 mi |
| 12 | 601 W 54th St | $1175 | 3 | 1 | 1.4 mi | |
| 13 | 607 W 44th St, Unit Upper | $1400 | 3 | 1 | 1050 | 2.4 mi |
| 14 | 203 E 58th St | $1975 | 3 | 1 | 1.7 mi | |
| 15 | 210A W 58th St | $1625 | 3 | 1 | 1200 | 1.2 mi |
| 16 | 219 E 56th St | $1725 | 3 | 1 | 1.9 mi | |
| 17 | 121 W 57th St | $1800 | 3 | 2 | 942 | 1.3 mi |
| 18 | 4205 Campbell St | $1900 | 3 | 1 | 1116 | 2.3 mi |
| 19 | 723 W 47th St | $1725 | 3 | 1 | 2.1 mi | |
| 20 | 5527 Montgomery St, Unit 8570 | $950 | 3 | 2 | 1000 | 0.5 mi |
| 21 | 1025 W 47th St | $1750 | 3 | 1 | 2.2 mi | |
| 22 | 1914 Tubman St | $1900 | 3 | 1 | 1128 | 2.5 mi |
| 23 | 915 W Victory Dr | $1695 | 3 | 1 | 2.5 mi | |
| 24 | 720 W Victory Dr | $1725 | 3 | 1 | 2.5 mi | |
| 25 | 4712 Herty Dr | $2200 | 3 | 1 | 1405 | 0.6 mi |
Projections