REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -22.35% first-year return on $263k initial cash invested.
Cash On Cash
-22.35%
Cap Rate
1.89%
Rent
$4,166
Cashflow
-$4,888
Rent Confidence: High
Annual
$49,992
Median
$3,600
Avg
$3,762
Samples
25
Financing
Purchase Price $1250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $263k
Downpayment $250k
Closing costs $12,500
Rehab $0
Furnishing $0
Cashflow
Total Income $4,166
Total Expenses $9,054
Mortgage P&I $6,653
Property Taxes $880
Home Insurance $438
PManagement $417
CapEx $208
Vacancy $250
Maintenance $208
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 20 Robinhood Rd | $5500 | 4 | 2.5 | 3237 | 4.6 mi |
| 2 | Woodbury St | $5000 | 4 | 2.5 | 2500 | 3.7 mi |
| 3 | 4 Gould Rd | $6000 | 4 | 2.5 | 1750 | 3.2 mi |
| 4 | 383 Broadway, # B | $6000 | 3 | 3 | 2635 | 4.7 mi |
| 5 | 60 Woodland Rd | $1225 | 1 | 4.5 mi | ||
| 6 | 9 Just-mere Rd | $5000 | 3 | 2.5 | 5.4 mi | |
| 7 | 28 Spurwink Ave | $3000 | 4 | 2 | 1500 | 5.5 mi |
| 8 | 167 York St, Unit 1 | $3800 | 3 | 2 | 5.2 mi | |
| 9 | 132 Marginal Way, Apt 456 | $3173 | 4 | 2 | 1168 | 5.5 mi |
| 10 | 45 Summit St | $2950 | 4 | 1 | 1058 | 3.6 mi |
| 11 | 106 Brackett St | $4000 | 4 | 1.5 | 1408 | 5.6 mi |
| 12 | 68 Hampshire St, Unit 2 | $4100 | 3 | 1 | 4.6 mi | |
| 13 | 41 Summit St | $4200 | 3 | 2 | 1900 | 3.6 mi |
| 14 | 53 Myrtle St | $3000 | 3 | 1 | 5 mi | |
| 15 | 202 High St | $3600 | 3 | 2.5 | 1600 | 4.1 mi |
| 16 | 54 Evergreen Lndg | $2000 | 3 | 2 | 1400 | 1.7 mi |
| 17 | 48 E St | $3600 | 3 | 3 | 1428 | 5.2 mi |
| 18 | 22 Hawthorne St, Unit 1 | $3200 | 3 | 1 | 5.5 mi | |
| 19 | 34 Dyer St | $3400 | 3 | 2 | 1676 | 3.9 mi |
| 20 | 45 Cliff Ave, Unit Single | $3750 | 3 | 2 | 1640 | 4 mi |
| 21 | Dyer St | $3400 | 3 | 1 | 1900 | 3.9 mi |
| 22 | 101 North St, Apt 4 | $3950 | 3 | 2 | 1680 | 4.6 mi |
| 23 | 2 Island Ave, Apt 3 | $3600 | 2 | 1 | 0.6 mi | |
| 24 | 2 Island Ave, Apt 3 | $3600 | 2 | 1 | 0.6 mi | |
| 25 | 521 Sawyer St | $3000 | 3 | 2 | 1578 | 4.4 mi |