REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $31,479 initial cash invested.
Cash On Cash
-4.65%
Cap Rate
5.86%
Rent
$1,124
Cashflow
-$122
Rent Confidence: High
Annual
$13,488
Median
$1,095
Avg
$1,124
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment $29,980
Closing costs $1,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,124
Total Expenses $1,246
Mortgage P&I $798
Property Taxes $105
Home Insurance $52
PManagement $112
CapEx $56
Vacancy $67
Maintenance $56
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1620 Spring Garden St, Unit 1622B | $1095 | 2 | 1 | 940 | 0.6 mi |
| 2 | 1206 Oak St | $1350 | 2 | 1 | 933 | 1.5 mi |
| 3 | 1514 Marion St | $1025 | 2 | 1 | 916 | 1.3 mi |
| 4 | 1609 Trogdon St | $950 | 2 | 1 | 896 | 1.1 mi |
| 5 | 1012 Lexington Ave | $1295 | 2 | 1 | 920 | 1.5 mi |
| 6 | 907 S Lindell Rd | $895 | 2 | 1 | 1060 | 1.1 mi |
| 7 | 1806A Walker Ave | $1195 | 2 | 1 | 1100 | 0.7 mi |
| 8 | 1818 Walker Ave | $1695 | 2 | 1 | 825 | 0.6 mi |
| 9 | 2644 Walker Ave Apt B | $1150 | 2 | 1 | 870 | 1.4 mi |
| 10 | 1117 Lexington Ave | $1400 | 2 | 1 | 1073 | 1.7 mi |
| 11 | 1813 Walker Ave Apt A | $975 | 2 | 1 | 775 | 0.6 mi |
| 12 | 2100 Spring Garden St, Apt B | $1075 | 2 | 1 | 0.2 mi | |
| 13 | 1807 Sherwood St | $735 | 2 | 1 | 0.3 mi | |
| 14 | 819 Granite St, Apt A | $1125 | 2 | 1 | 0.3 mi | |
| 15 | 505 Granite St | $1275 | 2 | 1 | 0.5 mi | |
| 16 | 2805 Wildwood Dr | $1100 | 2 | 1 | 800 | 1.8 mi |
| 17 | 602 Warren St | $900 | 2 | 1 | 0.6 mi | |
| 18 | 1823 Walker Ave Apt B | $825 | 2 | 1 | 0.6 mi | |
| 19 | 304 Kensington Rd, Apt A | $1200 | 2 | 1 | 0.7 mi | |
| 20 | 815 Northridge St | $925 | 2 | 1 | 0.7 mi | |
| 21 | 2216 Walker Ave | $1295 | 2 | 1 | 0.7 mi | |
| 22 | 2909 Spring Garden St, Apt D | $1050 | 2 | 2 | 950 | 1.5 mi |
| 23 | 914 Longview St | $1095 | 2 | 1 | 1 mi | |
| 24 | 2518 Immanuel Rd | $1495 | 2 | 2 | 1000 | 1.2 mi |
| 25 | 2605 Spring Garden St, Unit B | $975 | 2 | 1 | 1.1 mi |