REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.24% first-year return on $56,931 initial cash invested.
Cash On Cash
-8.24%
Cap Rate
5.07%
Rent
$1,871
Cashflow
-$391
Rent Confidence: High
Annual
$22,452
Median
$1,749
Avg
$1,790
Samples
25
Financing
Purchase Price $271k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $56,931
Downpayment 20% $54,220
Closing costs 1% $2,711
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,871
Total Expenses $2,262
Mortgage P&I 77% $1,443
Property Taxes 18% $330
Home Insurance 0% $2
PManagement 10% $187
CapEx 5% $94
Vacancy 6% $112
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8181 Sw 131st Pl | $1649 | 3 | 2 | 0.5 mi | |
| 2 | 8361 Sw 139th Lane Rd | $1950 | 3 | 2 | 2050 | 0.9 mi |
| 3 | 13298 Sw 78th Cir | $1900 | 3 | 2 | 2141 | 1.5 mi |
| 4 | 7821 Sw 128 Loop, Unit 7821 | $1850 | 3 | 2 | 1.2 mi | |
| 5 | 14010 Sw 79th Ter | $1650 | 3 | 2 | 1.2 mi | |
| 6 | 8217 Sw 135th Street Rd | $1950 | 3 | 2 | 1860 | 0.2 mi |
| 7 | 14025 Sw 60th Ter, Unit 1 | $1599 | 3 | 2 | 2430 | 3.9 mi |
| 8 | 14334 Sw 79 Avenue Rd | $1749 | 3 | 2 | 1.8 mi | |
| 9 | 6365 Sw 143rd Lane Rd | $2000 | 3 | 2 | 2356 | 3.7 mi |
| 10 | 8221 Sw 135th Loop | $1625 | 3 | 2 | 1773 | 0.3 mi |
| 11 | 8541 Sw 133 Ln Rd | $1600 | 3 | 2 | 1783 | 0.5 mi |
| 12 | 13760 Sw 81st Cir | $1800 | 3 | 2 | 1868 | 1.1 mi |
| 13 | 7946 Sw 142nd Ln | $1995 | 3 | 2 | 1936 | 1.6 mi |
| 14 | 13910 Sw 79 Terrace Rd | $1700 | 3 | 2 | 1855 | 1.3 mi |
| 15 | 13377 Sw 86th Ave | $1695 | 3 | 2 | 1660 | 0.3 mi |
| 16 | 8286 Sw 135 Street Rd | $1575 | 3 | 2 | 1623 | 0.1 mi |
| 17 | 8341 Sw 135th Loop | $1800 | 3 | 2 | 1623 | 0.2 mi |
| 18 | 14576 Sw 75th Cir | $1865 | 3 | 2 | 1936 | 2.1 mi |
| 19 | 12942 Sw 74th Ter | $1650 | 3 | 2 | 1836 | 1.7 mi |
| 20 | 14742 Sw 79th Terrace Rd | $2100 | 3 | 2 | 1933 | 2.3 mi |
| 21 | 8151 Sw 128th Loop | $1650 | 3 | 2 | 1663 | 1 mi |
| 22 | 6826 Sw 130 Ln Rd | $1700 | 3 | 2 | 1953 | 2.7 mi |
| 23 | 13281 Sw 79th Cir | $2000 | 3 | 2 | 1720 | 1.4 mi |
| 24 | 8055 Sw 134th Loop | $1700 | 3 | 2 | 1547 | 0.4 mi |
| 25 | 6807 Sw 128th Street Rd | $2000 | 3 | 2 | 1930 | 2.7 mi |
Projections