REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.13% first-year return on $29,379 initial cash invested.
Cash On Cash
4.13%
Cap Rate
7.87%
Rent
$1,447
Cashflow
$101
Rent Confidence: High
Annual
$17,364
Median
$1,480
Avg
$1,447
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,379
Downpayment 20% $27,980
Closing costs 1% $1,399
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,447
Total Expenses $1,346
Mortgage P&I 51% $745
Property Taxes 12% $176
Home Insurance 3% $49
PManagement 10% $145
CapEx 5% $72
Vacancy 6% $87
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 828 Alfred Rd NW | $1555 | 3 | 1 | 800 | 0.1 mi |
| 2 | 3774 Clovis Ct NW | $1400 | 3 | 1 | 1000 | 0.2 mi |
| 3 | 3791 Clovis Ct NW, Unit 1 | $1490 | 3 | 1 | 1000 | 0.3 mi |
| 4 | 3791 Clovis Ct NW | $1490 | 3 | 1 | 1000 | 0.3 mi |
| 5 | 3777 Crosby Dr NW | $1150 | 3 | 1 | 1025 | 0.3 mi |
| 6 | 3667 Clovis Ct NW | $1295 | 3 | 1 | 1025 | 0.3 mi |
| 7 | 3648 Crosby Dr NW | $1275 | 3 | 1 | 1025 | 0.4 mi |
| 8 | 3815 Clovis Ct NW | $1890 | 3 | 1 | 1600 | 0.3 mi |
| 9 | 3680 Adkins Rd NW | $1250 | 3 | 1 | 1025 | 0.4 mi |
| 10 | 3687 Saturn Dr NW | $1170 | 3 | 1 | 925 | 0.3 mi |
| 11 | 906 Mercury Dr NW | $1335 | 3 | 1 | 925 | 0.4 mi |
| 12 | 3626 Croft Pl NW | $1500 | 3 | 1 | 1025 | 0.5 mi |
| 13 | 3645 Croft Pl NW | $1475 | 3 | 1 | 1157 | 0.4 mi |
| 14 | 3645 Fairburn Pl NW | $1840 | 3 | 1 | 1000 | 0.6 mi |
| 15 | 3615 Adkins Rd NW | $1300 | 3 | 1 | 1000 | 0.5 mi |
| 16 | 842 Bonneville Ter NW | $1570 | 3 | 1 | 1100 | 0.7 mi |
| 17 | 836 Bolton Rd NW | $1600 | 3 | 1 | 900 | 1 mi |
| 18 | 885 Bolton Pl NW | $1600 | 3 | 1 | 1000 | 1 mi |
| 19 | 3584 Fairlane Dr NW | $1500 | 3 | 1 | 900 | 1.2 mi |
| 20 | 3566 Fairlane Dr NW | $1255 | 3 | 1 | 875 | 1.2 mi |
| 21 | 320 Fairburn Rd NW | $1275 | 3 | 1 | 897 | 1.5 mi |
| 22 | 710 Alfred Rd NW | $1590 | 3 | 1.5 | 1200 | 0.2 mi |
| 23 | 388 Woodstock Dr SW | $1495 | 3 | 1 | 1092 | 1.8 mi |
| 24 | 3751 Clovis Ct NW | $1480 | 3 | 1.5 | 1000 | 0.1 mi |
| 25 | 3456 Thompson Dr NW, Unit A | $1400 | 3 | 1 | 975 | 1.9 mi |
Projections