REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 10.96% first-year return on $35,700 initial cash invested.
Cash On Cash
10.96%
Cap Rate
9.29%
Rent
$1,866
Cashflow
$326
Rent Confidence: High
Annual
$22,392
Median
$1,845
Avg
$1,866
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $35,700
Downpayment 20% $34,000
Closing costs 1% $1,700
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,866
Total Expenses $1,540
Mortgage P&I 48% $897
Property Taxes 5% $98
Home Insurance 3% $60
PManagement 10% $187
CapEx 5% $93
Vacancy 6% $112
Maintenance 5% $93
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8119 W Turney Ave | $1850 | 4 | 2 | 1462 | 0.7 mi |
| 2 | 7933 W Colter St | $2295 | 4 | 2 | 1548 | 1.6 mi |
| 3 | 4029 N 75th Dr | $1900 | 4 | 2 | 1680 | 0.6 mi |
| 4 | 8533 W Turney Ave | $1895 | 4 | 2 | 1507 | 1.6 mi |
| 5 | 8533 W Fairmount Ave | $1745 | 4 | 2 | 1570 | 1.7 mi |
| 6 | 3602 N 72nd Ln | $1595 | 4 | 2 | 1470 | 1.4 mi |
| 7 | 3602 N 72nd Dr | $1695 | 4 | 2 | 1470 | 1.4 mi |
| 8 | 7208 W Glenrosa Ave | $1675 | 4 | 2 | 1660 | 1.1 mi |
| 9 | 3602 N 86th Ave | $1915 | 4 | 2 | 1507 | 1.9 mi |
| 10 | 7415 W Devonshire Ave | $1695 | 4 | 2 | 1391 | 0.7 mi |
| 11 | 8514 W Osborn Rd | $1810 | 4 | 2 | 1507 | 2 mi |
| 12 | 5608 N 78th Ave | $2050 | 4 | 2 | 1517 | 2.1 mi |
| 13 | 7165 W Osborn Rd, Unit 1 | $1675 | 4 | 2 | 1469 | 1.7 mi |
| 14 | 7165 W Osborn Rd | $1675 | 4 | 2 | 1469 | 1.7 mi |
| 15 | 8114 W Hazelwood St, # 1A | $1680 | 4 | 2 | 1400 | 1 mi |
| 16 | 8730 W Pierson St | $1995 | 4 | 2 | 1511 | 2.2 mi |
| 17 | 8511 W Highland Ave | $1995 | 4 | 2 | 1462 | 1.7 mi |
| 18 | 8526 W Highland Ave | $1500 | 4 | 2 | 1462 | 1.8 mi |
| 19 | 7025 W Colter St | $1840 | 4 | 2 | 1496 | 2.2 mi |
| 20 | 7010 W Medlock Dr | $2220 | 4 | 2 | 1603 | 2.1 mi |
| 21 | 8127 W Monterey Way | $1795 | 4 | 2 | 1664 | 1.8 mi |
| 22 | 8155 W Sells Dr | $2199 | 4 | 2 | 1766 | 0.9 mi |
| 23 | 8733 W Fairmount Ave | $2005 | 4 | 2 | 1636 | 2.1 mi |
| 24 | 8824 W Turney Ave | $2100 | 4 | 2 | 1458 | 2.2 mi |
| 25 | 8753 W Hazelwood St | $1845 | 4 | 2 | 1634 | 2.1 mi |
Projections