REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.89% first-year return on $41,790 initial cash invested.
Cash On Cash
-6.89%
Cap Rate
5.49%
Rent
$1,837
Cashflow
-$240
Rent Confidence: High
Annual
$22,044
Median
$1,850
Avg
$1,837
Samples
25
Financing
Purchase Price $199k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $41,790
Downpayment $39,800
Closing costs $1,990
Rehab $0
Furnishing $0
Cashflow
Total Income $1,837
Total Expenses $2,077
Mortgage P&I $1,059
Property Taxes $149
Home Insurance $70
HOA $321
PManagement $184
CapEx $92
Vacancy $110
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 11209 Sw 73rd Cir | $3000 | 3 | 2 | 1375 | 2.1 mi |
| 2 | 4790 Sw 107th Ln | $1650 | 3 | 2 | 1400 | 2.1 mi |
| 3 | 5805 Sw 111th Place Rd | $1800 | 3 | 2 | 1556 | 1.1 mi |
| 4 | 9966 Sw 55th Ct | $1950 | 3 | 2 | 1485 | 1.9 mi |
| 5 | 10294 Sw 81st Terrace Rd | $1695 | 3 | 2 | 1352 | 3.3 mi |
| 6 | 6620 Sw 85th Pl | $1495 | 3 | 2 | 1370 | 3.2 mi |
| 7 | 3118 Sw 109th St, Unit 178B | $1399 | 3 | 2 | 1404 | 2.9 mi |
| 8 | 3061 Sw 109th St, Unit 172B | $1399 | 3 | 2 | 1404 | 2.9 mi |
| 9 | 5917 Sw 116th Street Rd | $1900 | 3 | 2 | 1541 | 1.6 mi |
| 10 | 8235 Sw 67th Ave | $1800 | 3 | 2.5 | 1458 | 1 mi |
| 11 | 8736 Sw 49th Cir | $1749 | 3 | 2 | 1408 | 3.2 mi |
| 12 | 9301 Sw 58th Cir | $1900 | 3 | 2 | 1544 | 1.9 mi |
| 13 | 6647 Sw 86th St | $1600 | 3 | 2 | 1413 | 3.2 mi |
| 14 | 11135 Sw 69th Cir | $2000 | 3 | 2 | 1580 | 1.7 mi |
| 15 | 8226 Sw 67th Ave | $1850 | 3 | 2.5 | 1485 | 1 mi |
| 16 | 9325 Sw 58th Cir | $1950 | 3 | 2 | 1544 | 2 mi |
| 17 | 11132 Sw 73rd Ct | $2000 | 3 | 2 | 1530 | 2.2 mi |
| 18 | 8140 Sw 106th Pl | $1600 | 3 | 2 | 1423 | 3.2 mi |
| 19 | 9266 Sw 58th Cir | $1745 | 3 | 2 | 1554 | 2 mi |
| 20 | 6070 Sw 99th Pl | $1750 | 3 | 2 | 1687 | 0.9 mi |
| 21 | 6250 Sw 116th Street Rd | $1950 | 3 | 2 | 1593 | 1.8 mi |
| 22 | 6250 Sw 116th Street Rd, Unit 6250 | $1990 | 3 | 2 | 1593 | 1.8 mi |
| 23 | 6208 Sw 89th Lane Rd | $2000 | 3 | 2 | 1513 | 2.4 mi |
| 24 | 9205 Sw 58th Cir | $1850 | 3 | 2 | 1544 | 2.2 mi |
| 25 | 9049 Sw 58th Cir | $1895 | 3 | 2 | 1548 | 2.2 mi |