REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $55,650 initial cash invested.
Cash On Cash
-6.58%
Cap Rate
5.58%
Rent
$2,553
Cashflow
-$305
Rent Confidence: High
Annual
$30,636
Median
$2,500
Avg
$2,554
Samples
25
Financing
Purchase Price $265k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $55,650
Downpayment $53,000
Closing costs $2,650
Rehab $0
Furnishing $0
Cashflow
Total Income $2,553
Total Expenses $2,858
Mortgage P&I $1,410
Property Taxes $691
Home Insurance $93
PManagement $255
CapEx $128
Vacancy $153
Maintenance $128
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1424 Anise Dr | $2195 | 4 | 2 | 1586 | 0.6 mi |
| 2 | 1220 Anise Dr | $2150 | 4 | 2 | 1586 | 0.6 mi |
| 3 | 1525 Anise Dr | $2500 | 4 | 2 | 1586 | 0.8 mi |
| 4 | 7424 Cayenne Ln | $2100 | 4 | 2 | 1586 | 0.9 mi |
| 5 | 1612 Coriander Dr | $2350 | 4 | 2 | 1586 | 0.9 mi |
| 6 | 1606 Arcilla St | $2975 | 4 | 2.5 | 1971 | 0.7 mi |
| 7 | 6907 Idea Rd | $2900 | 4 | 2.5 | 2004 | 0.9 mi |
| 8 | 1405 Anise Dr | $2350 | 4 | 2 | 1448 | 0.6 mi |
| 9 | 1404 Poppy Seed Ln | $2650 | 4 | 2 | 1448 | 0.7 mi |
| 10 | 1628 Anise Dr | $2600 | 4 | 2.5 | 2088 | 0.8 mi |
| 11 | 6814 E Riverside Dr, Unit 41 | $2475 | 4 | 3 | 1898 | 1 mi |
| 12 | 6814 E Riverside Dr, Unit 61 | $3300 | 4 | 3 | 1898 | 1 mi |
| 13 | 6814 E Riverside Dr, Unit 31 | $2500 | 4 | 3 | 1898 | 1 mi |
| 14 | 6814 E Riverside Dr, Unit 111 | $2850 | 4 | 3 | 1912 | 1 mi |
| 15 | 6814 E Riverside Dr, Unit 44 | $2495 | 4 | 3 | 1912 | 1 mi |
| 16 | 6814 E Riverside Dr, Unit 101 | $2600 | 4 | 3 | 1912 | 1 mi |
| 17 | 6814 E Riverside Dr, Unit 15 | $2475 | 4 | 3 | 1922 | 1 mi |
| 18 | 6811 Idea Rd | $3000 | 4 | 3 | 1762 | 0.9 mi |
| 19 | 1507 Lawrence St | $2995 | 4 | 3 | 1971 | 0.7 mi |
| 20 | 6301 Crumley Ln | $1845 | 4 | 2 | 1408 | 1.1 mi |
| 21 | 6707 Canal St | $2200 | 4 | 2 | 1306 | 0.6 mi |
| 22 | 7204 Bertram Ct | $2950 | 4 | 2.5 | 2217 | 1.2 mi |
| 23 | 6203 Marigold Ter | $2400 | 4 | 2 | 1302 | 0.9 mi |
| 24 | 1600 Anise Dr | $2395 | 4 | 3 | 2088 | 0.8 mi |
| 25 | 1625 Coriander Dr | $2600 | 4 | 3 | 2043 | 1 mi |