REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 20.11% first-year return on $31,500 initial cash invested.
Cash On Cash
20.11%
Cap Rate
11.15%
Rent
$1,927
Cashflow
$528
Rent Confidence: High
Annual
$23,124
Median
$1,800
Avg
$1,927
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,927
Total Expenses $1,399
Mortgage P&I $770
Property Taxes $76
Home Insurance $52
PManagement 10% $193
CapEx 5% $96
Vacancy 6% $116
Maintenance 5% $96
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6184 Nw 67th Avenue Rd | $1900 | 3 | 2 | 1270 | 0.1 mi |
| 2 | 6303 Nw 65th Ct | $1800 | 3 | 2 | 1331 | 0.1 mi |
| 3 | 6132 Nw 67th Ave | $3000 | 3 | 2 | 1271 | 0.4 mi |
| 4 | 6184 Nw 67th Ave | $1900 | 3 | 2 | 1270 | 0.5 mi |
| 5 | 6909 Nw 60th Street Rd | $2000 | 3 | 2 | 1331 | 0.5 mi |
| 6 | 6355 Nw 61st St | $1650 | 3 | 2 | 1232 | 0.5 mi |
| 7 | 6299 Nw 61st Ave | $1600 | 3 | 2 | 1249 | 0.9 mi |
| 8 | 5962 Nw 60th Ter | $2000 | 3 | 2 | 1331 | 1 mi |
| 9 | 5587 Nw 62nd Ave | $1950 | 3 | 2 | 1331 | 1 mi |
| 10 | 5920 Nw 65th Pl | $1710 | 3 | 2 | 1263 | 1.2 mi |
| 11 | 6274 Nw 61st Ave | $1650 | 3 | 2 | 1238 | 0.8 mi |
| 12 | 6036 Nw 61st Ln | $1600 | 3 | 2 | 1239 | 1 mi |
| 13 | 5842 Nw 65th St | $1595 | 3 | 2 | 1331 | 1.3 mi |
| 14 | 6262 Nw 61st St | $1875 | 3 | 2 | 1400 | 0.6 mi |
| 15 | 6662 Nw 61st Ct | $1600 | 3 | 2 | 1221 | 0.9 mi |
| 16 | 5805 Nw 60th Ter | $1650 | 3 | 2 | 1232 | 1.1 mi |
| 17 | 5734 Nw 62nd Pl | $2700 | 3 | 2 | 1249 | 1.4 mi |
| 18 | 5697 Nw 57th Pl | $1800 | 3 | 2 | 1331 | 1.6 mi |
| 19 | 5000 Nw 61st Ave | $1695 | 3 | 2 | 1263 | 1.7 mi |
| 20 | 5542 Nw 57th Pl | $1984 | 3 | 2 | 1270 | 1.8 mi |
| 21 | 6111 Nw 53rd Ct | $1750 | 3 | 2 | 1368 | 1.3 mi |
| 22 | 4915 Nw 62nd Ave | $2900 | 3 | 2 | 1332 | 1.7 mi |
| 23 | 5074 Nw 61st Ave | $2500 | 3 | 2 | 1350 | 1.6 mi |
| 24 | 5301 Nw 56th Ter | $1750 | 3 | 2 | 1331 | 1.9 mi |
| 25 | 5439 Nw 63rd Pl | $1610 | 3 | 2 | 1246 | 1.8 mi |