REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $54,789 initial cash invested.
Cash On Cash
-3.59%
Cap Rate
6.04%
Rent
$1,787
Cashflow
-$164
Rent Confidence: High
Annual
$21,444
Median
$1,895
Avg
$1,811
Samples
25
Financing
Purchase Price $261k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,789
Downpayment 20% $52,180
Closing costs 1% $2,609
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,787
Total Expenses $1,951
Mortgage P&I 78% $1,389
Property Taxes 5% $98
Home Insurance 0% $0
PManagement 10% $179
CapEx 5% $89
Vacancy 6% $107
Maintenance 5% $89
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 224 Aurora Ave | $1895 | 3 | 1 | 950 | 1.2 mi |
| 2 | 643 Bixler Ave | $1950 | 3 | 1 | 1000 | 0.8 mi |
| 3 | 320 Myatt Dr | $1395 | 3 | 1 | 864 | 0.7 mi |
| 4 | 211 Monticello Ave | $1950 | 3 | 1 | 975 | 1.8 mi |
| 5 | 654 Delaware Ave | $1600 | 3 | 1 | 1070 | 0.6 mi |
| 6 | 723 Cheryl Ave | $1600 | 3 | 1 | 925 | 2 mi |
| 7 | 309 Kate St | $1400 | 3 | 1 | 888 | 1.4 mi |
| 8 | 257 Elm St | $1700 | 3 | 1 | 1000 | 1.7 mi |
| 9 | 257 Elm St | $1700 | 3 | 1 | 1000 | 1.7 mi |
| 10 | 108 Garner Ave | $1950 | 3 | 1 | 1080 | 1.1 mi |
| 11 | 235 Harrington Ave | $1500 | 3 | 1 | 850 | 2.1 mi |
| 12 | 517 May Dr | $2100 | 3 | 1.5 | 1100 | 0.2 mi |
| 13 | 705 Yowell Ave | $1695 | 3 | 1 | 1117 | 1.7 mi |
| 14 | 209B Nix Dr | $1895 | 3 | 1.5 | 1090 | 0.6 mi |
| 15 | 536 Singer Dr | $1700 | 3 | 1 | 1319 | 0.4 mi |
| 16 | 1119 Palmer Ave | $1940 | 3 | 2 | 1014 | 0.9 mi |
| 17 | 652 Roosevelt Ave | $1800 | 3 | 1 | 1415 | 0.4 mi |
| 18 | 445 Janette Ave | $1900 | 3 | 1.5 | 1103 | 2 mi |
| 19 | 824 Brooks Ave | $2200 | 3 | 2 | 1100 | 0.8 mi |
| 20 | 621 Farview Dr | $2060 | 3 | 1.5 | 1350 | 0.1 mi |
| 21 | 645 Anderson Ln | $1895 | 3 | 1 | 1550 | 0.2 mi |
| 22 | 128 Mcarthur Dr | $2050 | 3 | 2 | 1100 | 1 mi |
| 23 | 500 Forest Park Rd | $2010 | 3 | 2 | 1053 | 1.9 mi |
| 24 | 323 Manzano Rd | $1600 | 3 | 2 | 1041 | 2.1 mi |
| 25 | 504 Forrest Park Rd | $1795 | 3 | 2 | 1053 | 1.9 mi |
Projections