REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $49,350 initial cash invested.
Cash On Cash
-5.37%
Cap Rate
5.68%
Rent
$1,638
Cashflow
-$221
Rent Confidence: High
Annual
$19,656
Median
$1,700
Avg
$1,671
Samples
25
Financing
Purchase Price $235k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,350
Downpayment $47,000
Closing costs $2,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,638
Total Expenses $1,859
Mortgage P&I $1,251
Property Taxes $100
Home Insurance $82
PManagement $164
CapEx $82
Vacancy $98
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 235 Harrington Ave | $1650 | 3 | 1 | 850 | 1 mi |
| 2 | 309 Kate St | $1400 | 3 | 1 | 888 | 1.3 mi |
| 3 | 320 Myatt Dr | $1395 | 3 | 1 | 864 | 1.9 mi |
| 4 | 257 Elm St | $1700 | 3 | 1 | 1000 | 1 mi |
| 5 | 257 Elm St | $1700 | 3 | 1 | 1000 | 1 mi |
| 6 | 705 Yowell Ave | $1695 | 3 | 1 | 1117 | 0.4 mi |
| 7 | 643 Bixler Ave | $1950 | 3 | 1 | 1000 | 1.7 mi |
| 8 | 729 Howse Ave | $1750 | 3 | 1 | 1150 | 0.6 mi |
| 9 | 848 Argle Unit A Unit 848 Argle Ave Unit A | $1850 | 3 | 1 | 1.4 mi | |
| 10 | 654 Delaware Ave | $1600 | 3 | 1 | 1070 | 1.7 mi |
| 11 | 108 Garner Ave | $1950 | 3 | 1 | 1080 | 1.9 mi |
| 12 | 848 Argle Ave Unit A | $1680 | 3 | 1 | 1130 | 1.4 mi |
| 13 | 304B Mcarthur Dr | $1750 | 3 | 1 | 1100 | 1.8 mi |
| 14 | 220 Madison Station Blvd | $1700 | 1 | 888 | 1.7 mi | |
| 15 | 923 Neelys Bend Rd, Unit B | $1650 | 3 | 1 | 1230 | 0.9 mi |
| 16 | 615 Neelys Bend Rd | $1195 | 3 | 1 | 1330 | 0.2 mi |
| 17 | 3104 Penn Meade Way | $1890 | 3 | 2 | 948 | 1.6 mi |
| 18 | 209B Nix Dr | $1895 | 3 | 1.5 | 1090 | 1.5 mi |
| 19 | 554 E Maple St | $1095 | 2 | 1 | 806 | 0.7 mi |
| 20 | 504 Forrest Park Rd | $1795 | 3 | 2 | 1053 | 0.6 mi |
| 21 | 623A Center St | $1250 | 2 | 1 | 812 | 1 mi |
| 22 | 3204 Penn Meade Way | $1974 | 3 | 2 | 980 | 1.5 mi |
| 23 | 3091 Penn Meade Way | $2000 | 3 | 2 | 978 | 1.6 mi |
| 24 | 321 Harris St | $1495 | 2 | 1 | 792 | 0.9 mi |
| 25 | 2553 Sonar St | $1775 | 3 | 2 | 1001 | 1.7 mi |