REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $67,620 initial cash invested.
Cash On Cash
-10.72%
Cap Rate
4.46%
Rent
$1,751
Cashflow
-$604
Rent Confidence: High
Annual
$21,012
Median
$1,700
Avg
$1,750
Samples
25
Financing
Purchase Price $322k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $67,620
Downpayment 20% $64,400
Closing costs 1% $3,220
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,751
Total Expenses $2,355
Mortgage P&I 98% $1,714
Property Taxes 4% $72
Home Insurance 6% $113
PManagement 10% $175
CapEx 5% $88
Vacancy 6% $105
Maintenance 5% $88
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4220 N 74th Dr | $1750 | 3 | 2 | 1016 | 1.3 mi |
| 2 | 4531 N 71st Ln | $1795 | 3 | 2 | 1126 | 0.5 mi |
| 3 | 7502 W Minnezona Ave | $1850 | 3 | 2 | 1152 | 1.1 mi |
| 4 | 5713 N 68th Ave | $1599 | 3 | 2 | 938 | 1.7 mi |
| 5 | 5728 N 67th Dr | $2300 | 3 | 2 | 938 | 1.7 mi |
| 6 | 7602 W Hazelwood St | $1675 | 3 | 2 | 1152 | 1.2 mi |
| 7 | 3121 N 69th Dr | $1650 | 3 | 2 | 1064 | 2.4 mi |
| 8 | 6938 W Campbell Ave | $1700 | 3 | 1.5 | 1110 | 0.4 mi |
| 9 | 4545 N 67th Ave | $1955 | 3 | 2 | 1211 | 0.8 mi |
| 10 | 6052 W Oregon Ave Apt B | $1599 | 3 | 2 | 1100 | 2.1 mi |
| 11 | 7737 W Hazelwood St | $1695 | 3 | 2 | 1152 | 1.6 mi |
| 12 | 4545 N 67th Ave, Unit 1029 | $2150 | 3 | 2 | 1210 | 1 mi |
| 13 | 7718 W Whitton Ave | $1800 | 3 | 2 | 1127 | 2.2 mi |
| 14 | 4545 N 67th Ave, Unit 1070 | $1895 | 3 | 2 | 1228 | 1.1 mi |
| 15 | 4545 N 67th Ave, Unit 1117 | $1790 | 3 | 2 | 1246 | 1 mi |
| 16 | 7130 W Hollyhock Dr | $1585 | 3 | 2 | 920 | 2.3 mi |
| 17 | 7416 W Glenrosa Ave | $1870 | 3 | 2 | 1240 | 1.1 mi |
| 18 | 5119 N 69th Dr | $1795 | 3 | 2 | 1289 | 0.6 mi |
| 19 | 7414 W Sells Dr | $1985 | 3 | 2 | 1259 | 1 mi |
| 20 | 4545 N 67th Ave, Unit 1078 | $1699 | 3 | 2 | 1246 | 1.2 mi |
| 21 | 7956 W Mariposa Dr | $1650 | 3 | 2 | 1176 | 1.9 mi |
| 22 | 6006 W Oregon Ave Apt A | $1399 | 3 | 1.5 | 1000 | 2.2 mi |
| 23 | 4253 N 68th Dr | $1295 | 3 | 1 | 1008 | 1 mi |
| 24 | 7533 W Clarendon Ave | $1585 | 3 | 2 | 1200 | 1.9 mi |
| 25 | 4261 N 67th Ln | $1695 | 3 | 1 | 1008 | 1 mi |
Projections