REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.85% first-year return on $29,190 initial cash invested.
Cash On Cash
4.85%
Cap Rate
8.06%
Rent
$1,519
Cashflow
$118
Rent Confidence: High
Annual
$18,228
Median
$1,500
Avg
$1,535
Samples
25
Financing
Purchase Price $139k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,190
Downpayment 20% $27,800
Closing costs 1% $1,390
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,519
Total Expenses $1,401
Mortgage P&I 49% $740
Property Taxes 14% $217
Home Insurance 3% $49
PManagement 10% $152
CapEx 5% $76
Vacancy 6% $91
Maintenance 5% $76
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5320 N 28th Ave | $1600 | 4 | 2 | 1258 | 0.1 mi |
| 2 | 3925 Curtis Ave | $1300 | 4 | 2 | 1242 | 1.6 mi |
| 3 | 3340 Forest Lawn Ave | $1900 | 4 | 2 | 1222 | 2.3 mi |
| 4 | 3925 N 19th St | $1745 | 4 | 1.5 | 1272 | 1.9 mi |
| 5 | 6559 N 24th St | $1825 | 4 | 2 | 1528 | 1.4 mi |
| 6 | 2802 Fort St | $1350 | 4 | 2 | 1685 | 0.2 mi |
| 7 | 2744 Crown Point Ave | $1350 | 4 | 1 | 1243 | 0.5 mi |
| 8 | 3912 N 17th St | $1700 | 4 | 1.5 | 1352 | 2 mi |
| 9 | 2723 Kansas Ave | $1495 | 4 | 2 | 0.6 mi | |
| 10 | 5435 N 35th St | $1345 | 4 | 1 | 1211 | 0.8 mi |
| 11 | 5747 N 34th St | $1800 | 4 | 1 | 1200 | 0.8 mi |
| 12 | 3452 Larimore Ave | $1300 | 4 | 2 | 1755 | 1 mi |
| 13 | 3028 Whitmore St | $1595 | 4 | 2 | 1.5 mi | |
| 14 | 3817 N 23rd St | $1450 | 4 | 1 | 1200 | 1.8 mi |
| 15 | 1512 Binney St | $1495 | 4 | 2 | 1585 | 2.9 mi |
| 16 | 3723 Himebaugh Ave | $1250 | 4 | 1.5 | 1000 | 1.2 mi |
| 17 | 5364 N 27th Ave | $975 | 4 | 1 | 1019 | 0.1 mi |
| 18 | 1911 Lothrop St | $1595 | 4 | 2 | 2.5 mi | |
| 19 | 4443 Sprague St | $1495 | 4 | 2 | 2.5 mi | |
| 20 | 4301 Emmet St | $1400 | 4 | 1 | 1310 | 2.9 mi |
| 21 | 3042 Fowler Ave | $1500 | 4 | 2 | 1987 | 0.8 mi |
| 22 | 6810 N 30th St, Unit 6810 | $1550 | 4 | 2.5 | 1.4 mi | |
| 23 | 7701 N Ridge Dr | $1825 | 4 | 2 | 1800 | 2.4 mi |
| 24 | 3920 N 39th St | $1700 | 4 | 2 | 1860 | 2.1 mi |
| 25 | 7703 N Ridge Dr | $1825 | 4 | 2 | 1800 | 2.4 mi |
Projections