REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $77,385 initial cash invested.
Cash On Cash
-5.52%
Cap Rate
5.66%
Rent
$2,680
Cashflow
-$356
Rent Confidence: High
Annual
$32,160
Median
$2,650
Avg
$2,680
Samples
25
Financing
Purchase Price $369k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $77,385
Downpayment $73,700
Closing costs $3,685
Rehab $0
Furnishing $0
Cashflow
Total Income $2,680
Total Expenses $3,036
Mortgage P&I $1,961
Property Taxes $377
Home Insurance $1
PManagement $268
CapEx $134
Vacancy $161
Maintenance $134
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5518 Rosslyn Rd | $2490 | 3 | 3.5 | 1922 | 0 mi |
| 2 | 5630 Balbo St | $2500 | 3 | 3.5 | 1938 | 1.2 mi |
| 3 | 1102 Paul Quinn St, Unit E | $3100 | 3 | 3.5 | 1928 | 1.3 mi |
| 4 | 5320 Creekmont Timbers Trl | $3000 | 3 | 3.5 | 1797 | 0.4 mi |
| 5 | 3716 Creekmont Gardens Ln | $2850 | 3 | 3.5 | 1778 | 0.4 mi |
| 6 | 5710 Balbo St, Unit C | $2395 | 3 | 3.5 | 1837 | 1.2 mi |
| 7 | 6207 Nuben St | $2695 | 3 | 3.5 | 2006 | 1.3 mi |
| 8 | 1102 Paul Quinn St, Unit I | $3200 | 3 | 3.5 | 2020 | 1.3 mi |
| 9 | 1102 Paul Quinn St | $3200 | 3 | 3.5 | 2020 | 1.3 mi |
| 10 | 2212 Cortijo Pl | $2500 | 3 | 3.5 | 2190 | 0.1 mi |
| 11 | 5434 Wheatley St, Unit B | $2575 | 3 | 3.5 | 1825 | 1.3 mi |
| 12 | 5418 Wheatley St, Unit B | $2700 | 3 | 3.5 | 1825 | 1.4 mi |
| 13 | 5406 Wheatley St, Unit B | $2700 | 3 | 3.5 | 1825 | 1.4 mi |
| 14 | 5422 Wheatley St, Unit E | $2650 | 3 | 3.5 | 1825 | 1.4 mi |
| 15 | 5812 Burt St | $2500 | 3 | 3.5 | 1803 | 1.2 mi |
| 16 | 5410 Wheatley St, Unit E | $2700 | 3 | 3.5 | 1825 | 1.4 mi |
| 17 | 3323 Home Point Dr | $2450 | 3 | 3.5 | 2044 | 1.3 mi |
| 18 | 5822 Burt St | $2350 | 3 | 3.5 | 1800 | 1.2 mi |
| 19 | 5406 Wheatley St, Unit E | $2700 | 3 | 3.5 | 1814 | 1.4 mi |
| 20 | 5414 Wheatley St, Unit C | $3000 | 3 | 3.5 | 1814 | 1.4 mi |
| 21 | 5505 Robusto Pl | $2650 | 3 | 3.5 | 2223 | 0.2 mi |
| 22 | 4450 W Tidwell Rd, Unit G | $2550 | 3 | 3.5 | 2072 | 1.1 mi |
| 23 | 5413 Robusto Pl | $2650 | 3 | 3.5 | 2223 | 0.2 mi |
| 24 | 5810 Burt St | $2500 | 3 | 3.5 | 1771 | 1.2 mi |
| 25 | 5816 Burt St | $2400 | 3 | 3.5 | 1771 | 1.2 mi |