REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $83,979 initial cash invested.
Cash On Cash
-10.97%
Cap Rate
4.15%
Rent
$2,050
Cashflow
-$768
Rent Confidence: High
Annual
$24,600
Median
$2,000
Avg
$2,049
Samples
25
Financing
Purchase Price $400k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $83,979
Downpayment 20% $79,980
Closing costs 1% $3,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,050
Total Expenses $2,818
Mortgage P&I 100% $2,048
Property Taxes 3% $71
Home Insurance 7% $140
HOA 1% $27
PManagement 10% $205
CapEx 5% $102
Vacancy 6% $123
Maintenance 5% $102
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6163 S Carlburg Ave | $2200 | 3 | 3 | 1519 | 0.7 mi |
| 2 | 10297 W Breckfield St | $2350 | 3 | 2.5 | 1607 | 0.3 mi |
| 3 | 10335 W Breckfield St | $1950 | 3 | 2.5 | 1607 | 0.3 mi |
| 4 | 5697 S Moonfire Way | $1995 | 3 | 2.5 | 1598 | 0.8 mi |
| 5 | 6345 S Ruddsdale Ave | $1999 | 3 | 3 | 1394 | 0.7 mi |
| 6 | 5595 S Pepperridge Way | $1925 | 3 | 2.5 | 1638 | 0.8 mi |
| 7 | 5953 S Carlburg Ave | $2300 | 3 | 2.5 | 1519 | 0.5 mi |
| 8 | 5983 S Carlburg Ave | $2000 | 3 | 2.5 | 1520 | 0.5 mi |
| 9 | 6191 S Red Sunset Pl | $2000 | 3 | 2.5 | 1557 | 1 mi |
| 10 | 9563 W Weir Hollis Dr | $1900 | 3 | 2.5 | 1552 | 1 mi |
| 11 | 10804 W Goldenspire Dr | $2000 | 3 | 2.5 | 1718 | 0.4 mi |
| 12 | 9122 W Tillamook Dr | $2095 | 3 | 2.5 | 1600 | 1.8 mi |
| 13 | 5958 S Jessenia Ln | $2300 | 3 | 3 | 1280 | 0.3 mi |
| 14 | 5552 S Plumbdale Ave | $1895 | 3 | 2.5 | 1441 | 0.4 mi |
| 15 | 9105 W Tillamook Dr | $2200 | 3 | 2.5 | 1623 | 1.8 mi |
| 16 | 4878 S Chex Way | $1995 | 3 | 2.5 | 1598 | 2.2 mi |
| 17 | 9280 W Mossywood Dr | $1950 | 3 | 2.5 | 1552 | 1.7 mi |
| 18 | 6105 S Cheshire Ave | $2095 | 3 | 2 | 1615 | 0.4 mi |
| 19 | 8508 W Falling Star St | $1995 | 3 | 2.5 | 1564 | 1.9 mi |
| 20 | 5681 S Moonfire Way | $1950 | 3 | 2.5 | 1758 | 0.8 mi |
| 21 | 9728 W Rustica Dr | $2100 | 3 | 2.5 | 1712 | 1.2 mi |
| 22 | 11998 W Honey Dew Dr | $2095 | 3 | 2.5 | 1666 | 1.6 mi |
| 23 | 10109 W Greenman Ct | $2095 | 3 | 2 | 1613 | 0.6 mi |
| 24 | 5931 S Harrington Way | $1850 | 3 | 2.5 | 1753 | 0.9 mi |
| 25 | 8585 W Wall Dr | $1995 | 3 | 2.5 | 1568 | 2.1 mi |
Projections