REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $78,120 initial cash invested.
Cash On Cash
-17.91%
Cap Rate
2.88%
Rent
$1,609
Cashflow
-$1,166
Rent Confidence: High
Annual
$19,308
Median
$1,500
Avg
$1,630
Samples
25
Financing
Purchase Price $372k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $78,120
Downpayment 20% $74,400
Closing costs 1% $3,720
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,609
Total Expenses $2,775
Mortgage P&I 123% $1,980
Property Taxes 15% $247
Home Insurance 8% $130
PManagement 10% $161
CapEx 5% $80
Vacancy 6% $97
Maintenance 5% $80
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5602 W Kootenai St | $2095 | 3 | 2 | 950 | 0 mi |
| 2 | 5500 W Sites Dr | $1695 | 3 | 1.5 | 948 | 0.2 mi |
| 3 | 1919 S Orchard St | $1950 | 3 | 2 | 1056 | 1.1 mi |
| 4 | 199 N Seafury Ln, Apt 101 | $1295 | 3 | 2 | 1052 | 1.5 mi |
| 5 | 199 N Seafury Ln, Apt 202 | $1295 | 3 | 2 | 1052 | 1.5 mi |
| 6 | 4800 W Richardson St, Apt 3 | $1495 | 3 | 2 | 1104 | 1.3 mi |
| 7 | 157 N Seafury Ln, Apt 201 | $1325 | 3 | 2 | 1107 | 1.5 mi |
| 8 | 157 N Sea Fury Ln, Apt 102 | $1295 | 3 | 2 | 1107 | 1.5 mi |
| 9 | 5603 W Edson St | $1950 | 3 | 1 | 1000 | 0 mi |
| 10 | 6700 Ashland Dr | $1375 | 3 | 1 | 950 | 1.1 mi |
| 11 | 6706 W Ashland Dr | $1375 | 3 | 1 | 950 | 1.1 mi |
| 12 | 5928 W Grunder Dr | $2095 | 3 | 2 | 1250 | 0.9 mi |
| 13 | 157 N Liberty St | $1495 | 3 | 2 | 1200 | 1.5 mi |
| 14 | 1706 S Eagleson Rd, Apt 201 | $1545 | 3 | 2 | 1300 | 0.6 mi |
| 15 | 4118 W Glenn St | $1895 | 3 | 2 | 1188 | 1.7 mi |
| 16 | 4118 W Glenn St | $1895 | 3 | 2 | 1188 | 1.7 mi |
| 17 | 6315 W Dorian St | $1595 | 3 | 1 | 1000 | 1 mi |
| 18 | 1321 S Jackson St | $1800 | 3 | 2 | 1216 | 1.5 mi |
| 19 | 4806 W Richardson St, Apt 7 | $1445 | 3 | 1.5 | 1104 | 1.3 mi |
| 20 | 4806 W Richardson St, Apt 8 | $1395 | 3 | 1.5 | 1104 | 1.3 mi |
| 21 | 4508 W Glenn St | $2100 | 3 | 2 | 1244 | 1.4 mi |
| 22 | 4800 W Richardson St, Apt 4 | $1500 | 3 | 1.5 | 1104 | 1.3 mi |
| 23 | 4800 W Richardson St, Apt 1 | $1500 | 3 | 1.5 | 1104 | 1.4 mi |
| 24 | 2289 S Loyolla Ln | $1400 | 3 | 1.5 | 1100 | 1.5 mi |
| 25 | 596 S Gamay Ln | $1951 | 3 | 2 | 1360 | 0.7 mi |
Projections