REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $83,979 initial cash invested.
Cash On Cash
-11.55%
Cap Rate
4.02%
Rent
$2,020
Cashflow
-$808
Rent Confidence: High
Annual
$24,240
Median
$2,000
Avg
$2,020
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 $2,020
Total Expenses $2,828
Mortgage P&I 101% $2,048
Property Taxes 4% $78
Home Insurance 7% $140
HOA 2% $37
PManagement 10% $202
CapEx 5% $101
Vacancy 6% $121
Maintenance 5% $101
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6167 S Red Shine Pl | $2200 | 3 | 2 | 1431 | 0.4 mi |
| 2 | 11277 W Portola St | $2295 | 3 | 2 | 1502 | 0.6 mi |
| 3 | 6082 S Rising Sun Way, # 1 | $2000 | 3 | 2 | 1568 | 0.2 mi |
| 4 | 11058 W Hydrangea St | $2150 | 3 | 2 | 1406 | 0.5 mi |
| 5 | 10851 W Wasdale Dr | $1925 | 3 | 2 | 1320 | 0.3 mi |
| 6 | 10874 W Wasdale Dr | $1900 | 3 | 2 | 1320 | 0.3 mi |
| 7 | 10881 W Wasdale Dr | $1900 | 3 | 2 | 1320 | 0.2 mi |
| 8 | 6709 S Warwickshire Ave | $1895 | 3 | 2 | 1401 | 1.2 mi |
| 9 | 10367 W Portola Dr | $1895 | 3 | 2 | 1365 | 0.8 mi |
| 10 | 10375 W Portola Dr | $1795 | 3 | 2 | 1359 | 0.8 mi |
| 11 | 12321 W Winton St | $2195 | 3 | 2 | 1536 | 1.4 mi |
| 12 | 5953 S Carlburg Ave | $2300 | 3 | 2.5 | 1519 | 0.2 mi |
| 13 | 6105 S Cheshire Ave | $2095 | 3 | 2 | 1615 | 0.8 mi |
| 14 | 5983 S Carlburg Ave | $2000 | 3 | 2.5 | 1520 | 0.2 mi |
| 15 | 10450 W Bear Lake Dr | $1799 | 3 | 2 | 1311 | 0.6 mi |
| 16 | 5552 S Plumbdale Ave | $1895 | 3 | 2.5 | 1441 | 0.4 mi |
| 17 | 11196 W Spring River Dr | $2095 | 3 | 2 | 1300 | 0.5 mi |
| 18 | 11215 W Soluna Dr | $2450 | 3 | 2 | 1634 | 0.8 mi |
| 19 | 10109 W Greenman Ct | $2095 | 3 | 2 | 1613 | 0.9 mi |
| 20 | 11715 W Kings Canyon St | $1895 | 3 | 2 | 1320 | 0.7 mi |
| 21 | 5757 S Kimmer Cove Way | $1625 | 3 | 2 | 1311 | 0.7 mi |
| 22 | 5396 S Missoula Way | $2200 | 3 | 2 | 1488 | 2.3 mi |
| 23 | 7154 S Kaywood Ave | $2000 | 3 | 2 | 1412 | 2 mi |
| 24 | 4782 S Greenacres Way | $1995 | 3 | 2 | 1372 | 1.5 mi |
| 25 | 6285 S Ruddsdale Ave | $1895 | 3 | 2 | 1294 | 0.7 mi |
Projections