REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 13.74% first-year return on $18,690 initial cash invested.
Cash On Cash
13.74%
Cap Rate
10.06%
Rent
$1,160
Cashflow
$214
Rent Confidence: High
Annual
$13,920
Median
$1,195
Avg
$1,160
Samples
25
Financing
Purchase Price $89,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,690
Downpayment 20% $17,800
Closing costs 1% $890
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,160
Total Expenses $946
Mortgage P&I 41% $474
Property Taxes 12% $139
Home Insurance 3% $31
PManagement 10% $116
CapEx 5% $58
Vacancy 6% $70
Maintenance 5% $58
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 857 Bunker Hill Blvd | $1035 | 3 | 1 | 1012 | 0.3 mi |
| 2 | 822 Brandywine St | $1275 | 3 | 1 | 980 | 0.2 mi |
| 3 | 945 Brandywine St | $1395 | 3 | 1 | 980 | 0.3 mi |
| 4 | 8069 Lexington Dr | $1095 | 3 | 1 | 944 | 0 mi |
| 5 | 804 Brandywine St | $990 | 3 | 1 | 945 | 0.2 mi |
| 6 | 7859 Paul Revere Dr | $1195 | 3 | 1 | 1073 | 0.4 mi |
| 7 | 1012 Stark St | $1320 | 3 | 1 | 1073 | 0.4 mi |
| 8 | 8134 Lexington Dr | $998 | 3 | 1 | 1098 | 0.1 mi |
| 9 | 1012 Brandywine St | $1250 | 3 | 1 | 945 | 0.4 mi |
| 10 | 1904 Riverview St | $1000 | 3 | 1 | 982 | 1.2 mi |
| 11 | 912 Saratoga Blvd | $1225 | 3 | 1 | 930 | 0.3 mi |
| 12 | 9062 Van Buren Ave | $1193 | 3 | 1 | 1008 | 1.7 mi |
| 13 | 929 Stark St | $950 | 3 | 1 | 920 | 0.3 mi |
| 14 | 830 Gardenia Ln | $1100 | 3 | 1 | 996 | 1.6 mi |
| 15 | 8007 Lexington Dr | $1195 | 3 | 1 | 903 | 0.2 mi |
| 16 | 7657 Calvin St | $1200 | 3 | 1 | 1084 | 0.8 mi |
| 17 | 7617 Oriole St | $1199 | 3 | 1 | 1000 | 1.8 mi |
| 18 | 322 W 63rd St | $1149 | 3 | 1 | 997 | 1.8 mi |
| 19 | 8917 Madison Ave | $1007 | 3 | 1 | 1040 | 1.4 mi |
| 20 | 8975 Adams Ave | $1450 | 3 | 1 | 988 | 1.6 mi |
| 21 | 955 N Shore Dr | $940 | 3 | 1 | 998 | 1.9 mi |
| 22 | 8068 Paul Jones Dr | $1198 | 3 | 1 | 884 | 0.1 mi |
| 23 | 885 Bunker Hill Blvd | $1250 | 3 | 1 | 884 | 0.2 mi |
| 24 | 835 Gates St | $1195 | 3 | 1 | 1108 | 0.8 mi |
| 25 | 1160 Bunker Hill Blvd | $1195 | 3 | 1 | 898 | 0.7 mi |
Projections