REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $35,700 initial cash invested.
Cash On Cash
-3.09%
Cap Rate
6.18%
Rent
$1,248
Cashflow
-$92
Rent Confidence: High
Annual
$14,976
Median
$1,250
Avg
$1,250
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,700
Downpayment $34,000
Closing costs $1,700
Rehab $0
Furnishing $0
Cashflow
Total Income $1,248
Total Expenses $1,340
Mortgage P&I $905
Property Taxes $51
Home Insurance $60
PManagement $125
CapEx $62
Vacancy $75
Maintenance $62
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 910 Googe St | $1000 | 2 | 1 | 620 | 0.3 mi |
| 2 | 1301 Stiles Ave, Apt 6 | $1250 | 2 | 1 | 576 | 0.3 mi |
| 3 | 1301 Stiles Ave | $1150 | 2 | 1 | 576 | 0.5 mi |
| 4 | 1301 Stiles Ave, Apt 2 | $1150 | 2 | 1 | 576 | 0.5 mi |
| 5 | 1301 Stiles Ave, Unit 1301-2 | $1150 | 2 | 1 | 576 | 0.5 mi |
| 6 | 1301 Stiles Ave2 2, Unit 1301 | $1150 | 2 | 1 | 576 | 0.5 mi |
| 7 | 1301 Stiles Ave, Units 1301 & 6 | $1250 | 2 | 1 | 576 | 0.5 mi |
| 8 | 1005 Hearn St | $1100 | 2 | 1 | 725 | 0.6 mi |
| 9 | 2100 Patch St | $1325 | 2 | 1 | 672 | 1.7 mi |
| 10 | 1410 Golden St | $1395 | 2 | 1 | 696 | 1.3 mi |
| 11 | 1029 W 38th St W, Unit 1029 | $1350 | 2 | 1 | 696 | 1.5 mi |
| 12 | 1029 W 38th St | $1350 | 2 | 1 | 696 | 1.5 mi |
| 13 | 1206 Murphy St | $1350 | 2 | 1 | 768 | 0.4 mi |
| 14 | 512 W 32nd St | $1100 | 2 | 1 | 696 | 1.7 mi |
| 15 | 32 Newell St | $1200 | 2 | 1 | 741 | 1 mi |
| 16 | 1120 Darwin St | $1500 | 2 | 1 | 780 | 0.6 mi |
| 17 | 920 Carter St | $1050 | 2 | 1 | 0.3 mi | |
| 18 | 1603 Richards St, Unit 2NDFLA | $1500 | 2 | 1 | 800 | 1.5 mi |
| 19 | 1354 Augusta Ave, # 1 | $950 | 2 | 1 | 1.1 mi | |
| 20 | 813 W 35th St | $795 | 2 | 1 | 1.6 mi | |
| 21 | 219 W 31st St, Unit B | $1500 | 1 | 600 | 2 mi | |
| 22 | 309-311 Huntingdon St | $1000 | 2 | 1 | 1.8 mi | |
| 23 | 702 Tattnall St | $1300 | 2 | 1 | 1.9 mi | |
| 24 | 1013 W Victory Dr | $1700 | 2 | 1 | 2 mi | |
| 25 | 703 Barnard St | $1695 | 2 | 1 | 2 mi |