REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $99,750 initial cash invested.
Cash On Cash
-16.76%
Cap Rate
3.13%
Rent
$2,042
Cashflow
-$1,393
Rent Confidence: High
Annual
$24,504
Median
$2,000
Avg
$2,011
Samples
25
Financing
Purchase Price $475k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $99,750
Downpayment $95,000
Closing costs $4,750
Rehab $0
Furnishing $0
Cashflow
Total Income $2,042
Total Expenses $3,435
Mortgage P&I $2,528
Property Taxes $210
Home Insurance $166
PManagement $204
CapEx $102
Vacancy $123
Maintenance $102
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 187 Swannanoa Ave | $2500 | 2 | 1 | 1188 | 0.2 mi |
| 2 | 32 Allen Hideaway St, Unit The | $1750 | 2 | 1 | 1250 | 1.1 mi |
| 3 | 84 Nevada Ave | $2000 | 2 | 1 | 1200 | 1.4 mi |
| 4 | 41 Lanvale Ave | $2150 | 2 | 1 | 1318 | 2.3 mi |
| 5 | 15 Wamboldt Ave | $2000 | 2 | 1 | 1088 | 1 mi |
| 6 | 105 Salola St, Apt D | $1600 | 2 | 1 | 1250 | 3 mi |
| 7 | 233 Fairfax Ave | $2300 | 2 | 1.5 | 1300 | 1.6 mi |
| 8 | State St | $2250 | 2 | 1 | 1000 | 0.7 mi |
| 9 | 88 Buchanan Ave | $2350 | 2 | 1.5 | 1283 | 2.7 mi |
| 10 | 50 Crestmont Ave | $1925 | 2 | 1 | 0.5 mi | |
| 11 | 23 Jarrett St | $2100 | 2 | 1 | 1057 | 1.7 mi |
| 12 | 79 Olney Rd | $1950 | 2 | 1 | 1078 | 2 mi |
| 13 | 32 Johnston Blvd | $2050 | 2 | 1 | 1164 | 3.3 mi |
| 14 | 69 Howard St | $2100 | 2 | 1 | 0.8 mi | |
| 15 | 159 State St | $1145 | 2 | 1 | 0.9 mi | |
| 16 | 38 Congress St | $1800 | 2 | 1 | 1032 | 1.9 mi |
| 17 | 15 Hamilton St | $2400 | 2 | 1 | 1047 | 2.2 mi |
| 18 | 135 Michigan Ave | $2000 | 2 | 1 | 892 | 0.4 mi |
| 19 | 87 Middlemont Only Ave, Unit Cat | $2250 | 2 | 1 | 1100 | 3.1 mi |
| 20 | 87 Middlemont Ave | $2100 | 2 | 1 | 1100 | 3.1 mi |
| 21 | 68 Livingston St | $2000 | 2 | 1 | 1000 | 2 mi |
| 22 | 217 Fayetteville St | $1750 | 2 | 1 | 982 | 1.8 mi |
| 23 | 74 Deaver St | $2200 | 2 | 2 | 1200 | 1.4 mi |
| 24 | 300 Pace Ln | $1700 | 2 | 1 | 1031 | 2.5 mi |
| 25 | 124 State St | $1900 | 2 | 1 | 900 | 1.1 mi |