REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 17.68% first-year return on $20,160 initial cash invested.
Cash On Cash
17.68%
Cap Rate
10.88%
Rent
$1,230
Cashflow
$297
Rent Confidence: High
Annual
$14,760
Median
$1,200
Avg
$1,230
Samples
25
Financing
Purchase Price $96,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,160
Downpayment $19,200
Closing costs $960
Rehab $0
Furnishing $0
Cashflow
Total Income $1,230
Total Expenses $933
Mortgage P&I $511
Property Taxes $67
Home Insurance $34
PManagement $123
CapEx $62
Vacancy $74
Maintenance $62
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 810 Dillard St | $1325 | 3 | 1 | 1100 | 1.3 mi |
| 2 | 1113 Bellevue St | $1000 | 3 | 1 | 1076 | 1.7 mi |
| 3 | 1200 Glenwood Ave Apt B | $1050 | 3 | 1 | 1006 | 0.9 mi |
| 4 | 801 Devon Dr | $1200 | 3 | 1 | 940 | 0.2 mi |
| 5 | 2307 Kersey St | $1300 | 3 | 1 | 975 | 0.8 mi |
| 6 | 929 Glenwood Ave Apt A | $1195 | 3 | 1 | 1200 | 1.2 mi |
| 7 | 1502 W Florida St | $1000 | 3 | 1 | 984 | 1.2 mi |
| 8 | 1216 Vance St | $1350 | 3 | 1 | 1000 | 1.5 mi |
| 9 | 1204 Vance St | $1195 | 3 | 1 | 1000 | 1.5 mi |
| 10 | 1103 Kindley St | $1125 | 3 | 1 | 1168 | 1.8 mi |
| 11 | 211 Erwin St | $1400 | 3 | 1.5 | 1130 | 0.9 mi |
| 12 | 515 W Terrell St, Unit 1 | $1250 | 3 | 1 | 900 | 0.4 mi |
| 13 | 515 W Terrell St | $1250 | 3 | 1 | 900 | 0.4 mi |
| 14 | 500 E Whittington St | $1200 | 3 | 1 | 1000 | 1.9 mi |
| 15 | 2003 Martlet St | $1200 | 3 | 1 | 1200 | 1.9 mi |
| 16 | 813 W Terrell St | $1175 | 3 | 2 | 1068 | 0.2 mi |
| 17 | 127 Lawrence St | $1350 | 3 | 1 | 900 | 1 mi |
| 18 | 2017 Todd St | $1150 | 3 | 1 | 864 | 0.5 mi |
| 19 | 1000 Richardson St | $1400 | 3 | 1.5 | 1000 | 1.1 mi |
| 20 | 129 W Terrell St | $1200 | 3 | 1.5 | 1200 | 0.9 mi |
| 21 | 1304 Grove St | $1575 | 3 | 2 | 1088 | 0.9 mi |
| 22 | 1110 Caldwell St | $950 | 3 | 1 | 911 | 1.7 mi |
| 23 | 910 Caldwell St | $1444 | 3 | 1 | 1300 | 1.8 mi |
| 24 | 1523 Highland Ave | $1095 | 3 | 1 | 0.5 mi | |
| 25 | 2346 Floyd St | $1380 | 3 | 2 | 1080 | 1.1 mi |