REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 28.54% first-year return on $16,695 initial cash invested.
Cash On Cash
28.54%
Cap Rate
13.39%
Rent
$1,349
Cashflow
$397
Rent Confidence: High
Annual
$16,188
Median
$1,400
Avg
$1,373
Samples
25
Financing
Purchase Price $79,500
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,695
Downpayment 20% $15,900
Closing costs 1% $795
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,349
Total Expenses $952
Mortgage P&I 31% $423
Property Taxes 11% $151
Home Insurance 2% $28
PManagement 10% $135
CapEx 5% $67
Vacancy 6% $81
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1018 Reverend B J Lewis Dr | $1400 | 2 | 1 | 768 | 1.1 mi |
| 2 | 6522 De Priest St, Unit A | $1600 | 2 | 1 | 784 | 1.6 mi |
| 3 | 6522 De Priest St, Unit B | $1600 | 2 | 1 | 784 | 1.6 mi |
| 4 | 6516 De Priest St, Apt A | $1750 | 2 | 1 | 784 | 1.6 mi |
| 5 | 6516 De Priest St, Unit A | $1600 | 2 | 1 | 784 | 1.6 mi |
| 6 | 6516 De Priest St, Unit B | $1650 | 2 | 1 | 784 | 1.6 mi |
| 7 | 786 Fair St | $1350 | 2 | 1 | 884 | 0.1 mi |
| 8 | 7312 Price St | $1200 | 2 | 1 | 720 | 1.9 mi |
| 9 | 8507 Lorna St, Unit A | $1400 | 2 | 1 | 850 | 2.2 mi |
| 10 | 978 Ringold St, Unit A | $1400 | 2 | 1 | 950 | 0.9 mi |
| 11 | 978 Ringold St, Unit B | $1400 | 2 | 1 | 951 | 0.9 mi |
| 12 | 8709 Knox St, Unit B | $999 | 2 | 1 | 950 | 1.3 mi |
| 13 | 1020 Dewalt St, Unit B | $950 | 2 | 1 | 600 | 1.4 mi |
| 14 | 6922A De Priest St | $1375 | 2 | 2 | 735 | 1.3 mi |
| 15 | 8102 Yale St | $1175 | 2 | 1 | 1.4 mi | |
| 16 | 8007 Lawn St, Unit A | $895 | 1 | 1 | 763 | 0.2 mi |
| 17 | 783 Ringold St | $875 | 2 | 1 | 1306 | 0.2 mi |
| 18 | 917 S Victory Dr | $1550 | 2 | 2 | 1054 | 0.8 mi |
| 19 | 8626 Williamsdell St, Unit A | $1295 | 2 | 1.5 | 1360 | 0.8 mi |
| 20 | 784 W Rittenhouse Rd | $1500 | 1 mi | |||
| 21 | 995 Junell St | $1300 | 2 | 1 | 1800 | 0.8 mi |
| 22 | 6329 W Montgomery Rd | $1650 | 2 | 2 | 1100 | 2.1 mi |
| 23 | S Victory Dr | $1000 | 1.6 mi | |||
| 24 | 998 Glen Ave | $1200 | 3 | 1 | 934 | 1.3 mi |
| 25 | 6504 Morrow St | $2200 | 1.9 mi |
Projections