REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 27.9% first-year return on $17,850 initial cash invested.
Cash On Cash
27.9%
Cap Rate
12.83%
Rent
$1,241
Cashflow
$415
Rent Confidence: High
Annual
$14,892
Median
$1,250
Avg
$1,268
Samples
25
Financing
Purchase Price $85,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $17,850
Downpayment 20% $17,000
Closing costs 1% $850
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,241
Total Expenses $826
Mortgage P&I 35% $432
Property Taxes 3% $42
Home Insurance 2% $30
PManagement 10% $124
CapEx 5% $62
Vacancy 6% $74
Maintenance 5% $62
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 701 Nw 9th St | $1295 | 3 | 1 | 816 | 0.1 mi |
| 2 | 918 Fairway Dr NW | $1100 | 3 | 1 | 888 | 0.5 mi |
| 3 | 920 Parklane St NW | $1200 | 3 | 1 | 900 | 0.5 mi |
| 4 | 2923 Wilson Dr NW | $2000 | 3 | 1 | 960 | 0.7 mi |
| 5 | 803 Fairway Dr NW | $1000 | 3 | 1 | 1025 | 0.2 mi |
| 6 | 2820 Union Dr NW | $1700 | 3 | 1 | 1018 | 0.5 mi |
| 7 | 1816 Canary St NW | $1150 | 3 | 1 | 900 | 2.2 mi |
| 8 | 3603 6th Ave SW | $1500 | 3 | 1 | 1000 | 1.1 mi |
| 9 | 508 Greenacres Dr NW | $1250 | 3 | 1 | 1002 | 1.6 mi |
| 10 | 1011 Meadow Dr NW | $1175 | 3 | 1 | 1107 | 0.5 mi |
| 11 | 1019 Fairway Dr NW | $1100 | 3 | 1 | 1096 | 0.8 mi |
| 12 | 2811 Barbara Dr NW | $1400 | 3 | 1 | 1125 | 0.5 mi |
| 13 | 2811 Greenside Dr NW | $1300 | 3 | 1 | 1025 | 1.7 mi |
| 14 | 2803 Greenside Dr NW | $1250 | 3 | 1 | 1025 | 1.7 mi |
| 15 | 2320 Cardinal Ave NW | $1100 | 3 | 1 | 1008 | 2.1 mi |
| 16 | 2910 Battle Dr NW | $1100 | 3 | 1 | 1140 | 0.7 mi |
| 17 | 1513 Mccrary St NW | $1050 | 3 | 1 | 1075 | 1.5 mi |
| 18 | 2804 Hart Dr NW | $1195 | 3 | 1 | 1176 | 0.6 mi |
| 19 | 811 Crestline Rd NW | $1325 | 3 | 1 | 1200 | 0.4 mi |
| 20 | 1004 Lee Dr NW | $1275 | 3 | 1 | 1176 | 0.9 mi |
| 21 | 4008 Cypress Ave SW | $1150 | 3 | 1 | 1131 | 1.5 mi |
| 22 | 603 Austin Dr NW | $1295 | 3 | 1 | 1086 | 2.2 mi |
| 23 | 1606 Armstrong St NW | $1350 | 3 | 1 | 1157 | 1.5 mi |
| 24 | 1807 Brandontown Rd NW | $1250 | 3 | 1 | 1041 | 2.7 mi |
| 25 | 2920 Hillsboro Rd SW | $1200 | 3 | 1 | 1066 | 2.6 mi |
Projections