REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.89% first-year return on $48,300 initial cash invested.
Cash On Cash
-1.89%
Cap Rate
6.47%
Rent
$1,858
Cashflow
-$76
Rent Confidence: High
Annual
$22,296
Median
$1,800
Avg
$1,858
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment $46,000
Closing costs $2,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,858
Total Expenses $1,934
Mortgage P&I $1,224
Property Taxes $147
Home Insurance $80
PManagement $186
CapEx $93
Vacancy $111
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7533 W Clarendon Ave | $1680 | 3 | 2 | 1200 | 0.4 mi |
| 2 | 3637 N 72nd Dr | $1800 | 3 | 2 | 1174 | 0.8 mi |
| 3 | 7718 W Whitton Ave | $1800 | 3 | 2 | 1127 | 0.4 mi |
| 4 | 7738 W Earll Dr | $1695 | 3 | 2 | 1134 | 0.6 mi |
| 5 | 3150 N 77th Ln | $1570 | 3 | 2 | 1092 | 0.5 mi |
| 6 | 7539 W Indianola Ave | $1875 | 3 | 2 | 1305 | 0.5 mi |
| 7 | 3816 N 83rd Ave, Apt 1136 | $2153 | 3 | 2 | 1150 | 1.8 mi |
| 8 | 3816 N 83rd Ave, Apt 1133 | $1900 | 3 | 2 | 1150 | 1.8 mi |
| 9 | 3816 N 83rd Ave, Apt 1121 | $1900 | 3 | 2 | 1150 | 1.8 mi |
| 10 | 7416 W Glenrosa Ave | $1870 | 3 | 2 | 1240 | 1.3 mi |
| 11 | 7037 W Flower St | $2100 | 3 | 2 | 1264 | 1 mi |
| 12 | 3816 N 83rd Ave, Apt 1128 | $2346 | 3 | 2 | 1150 | 1.8 mi |
| 13 | 3816 N 83rd Ave, Apt 1129 | $2254 | 3 | 2 | 1150 | 1.8 mi |
| 14 | 3816 N 83rd Ave, Apt 1120 | $2180 | 3 | 2 | 1150 | 1.8 mi |
| 15 | 7160 W Flower St | $1745 | 3 | 2 | 1309 | 0.7 mi |
| 16 | 4142 N 81st Ave | $1750 | 3 | 2 | 1258 | 1.4 mi |
| 17 | 7208 W Monterosa St | $1749 | 3 | 2 | 1280 | 1.2 mi |
| 18 | 3136 N 81st Ave | $1720 | 3 | 2 | 1280 | 1.1 mi |
| 19 | 7108 W Mulberry Dr | $1735 | 3 | 2 | 1309 | 0.9 mi |
| 20 | 4531 N 71st Ln | $1695 | 3 | 2 | 1126 | 1.8 mi |
| 21 | 3021 N 83rd Ln | $1800 | 3 | 2 | 1108 | 1.7 mi |
| 22 | 8321 W Avalon Dr | $1765 | 3 | 2 | 1248 | 1.7 mi |
| 23 | 7414 W Sells Dr | $1985 | 3 | 2 | 1259 | 1.6 mi |
| 24 | 8406 W Pinchot Ave | $1635 | 3 | 2 | 1248 | 1.8 mi |
| 25 | 7708 W Glenrosa Ave | $1750 | 3 | 2 | 1300 | 1.2 mi |