REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $41,979 initial cash invested.
Cash On Cash
-4.57%
Cap Rate
5.46%
Rent
$1,382
Cashflow
-$160
Rent Confidence: High
Annual
$16,584
Median
$1,250
Avg
$1,381
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $41,979
Downpayment 20% $39,980
Closing costs 1% $1,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,382
Total Expenses $1,542
Mortgage P&I 72% $1,001
Property Taxes 8% $112
Home Insurance 5% $70
PManagement 10% $138
CapEx 5% $69
Vacancy 6% $83
Maintenance 5% $69
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 929 Cantwell St, Apt 4 | $1250 | 2 | 1 | 954 | 0.2 mi |
| 2 | 929 Cantwell St, Apt 3 | $1250 | 2 | 1 | 964 | 0.2 mi |
| 3 | 4615 Sampson St | $1435 | 2 | 1 | 950 | 0.6 mi |
| 4 | 201 S Hoskins Rd, Apt 136 | $2200 | 2 | 1 | 940 | 0.9 mi |
| 5 | 135 Bradford Dr | $1375 | 2 | 1 | 856 | 0.1 mi |
| 6 | 4521 Hovis Rd | $1250 | 2 | 1 | 1000 | 0.3 mi |
| 7 | 201 S Hoskins Rd, Apt 105 | $1950 | 2 | 1 | 890 | 0.9 mi |
| 8 | 201 S Hoskins Rd, Apt 326 | $1600 | 2 | 1 | 890 | 0.9 mi |
| 9 | 4517 Willard St | $1400 | 2 | 1 | 850 | 0.3 mi |
| 10 | 619 Dewolfe St | $1445 | 2 | 1 | 884 | 1.1 mi |
| 11 | 201 S Hoskins Rd, Apt 315 | $1650 | 2 | 1 | 977 | 0.9 mi |
| 12 | 1316 Weststone Dr | $2040 | 2 | 1 | 982 | 0.9 mi |
| 13 | 903 Lynn St, Apt K | $1195 | 2 | 1 | 850 | 0.6 mi |
| 14 | 901 Lynn St, Apt C | $1195 | 2 | 1 | 850 | 0.6 mi |
| 15 | 901 Lynn St, Apt B | $1195 | 2 | 1 | 850 | 0.6 mi |
| 16 | 803 Lynn St, Apt B | $1195 | 2 | 1 | 850 | 0.6 mi |
| 17 | 905 Lynn St, Apt G | $1195 | 2 | 1 | 850 | 0.6 mi |
| 18 | 905 Lynn St | $1195 | 2 | 1 | 850 | 0.6 mi |
| 19 | 801 Lynn St, Apt K | $1195 | 2 | 1 | 850 | 0.6 mi |
| 20 | 801 Lynn St, Apt J | $1195 | 2 | 1 | 850 | 0.6 mi |
| 21 | 805 Lynn St, Apt K | $1195 | 2 | 1 | 850 | 0.6 mi |
| 22 | 805 Lynn St, Apt O | $1195 | 2 | 1 | 850 | 0.6 mi |
| 23 | 805 Lynn St | $1195 | 2 | 1 | 850 | 0.6 mi |
| 24 | 801 Lynn St | $1195 | 2 | 1 | 850 | 0.6 mi |
| 25 | 1109 Interurban Ave | $1350 | 2 | 1 | 852 | 0.6 mi |
Projections