REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.39% first-year return on $60,900 initial cash invested.
Cash On Cash
-8.39%
Cap Rate
5%
Rent
$1,811
Cashflow
-$426
Rent Confidence: High
Annual
$21,732
Median
$1,750
Avg
$1,815
Samples
25
Financing
Purchase Price $290k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,900
Downpayment $58,000
Closing costs $2,900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,811
Total Expenses $2,237
Mortgage P&I $1,544
Property Taxes $119
Home Insurance $102
PManagement $181
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 154 Orchard Ave | $1950 | 3 | 1 | 1112 | 0.3 mi |
| 2 | 44 Evergreen Dr | $1850 | 3 | 1 | 1064 | 0.1 mi |
| 3 | 1416 S Governors Ave | $1600 | 3 | 1 | 1126 | 1.8 mi |
| 4 | 294 Webbs Ln | $1525 | 3 | 1 | 1100 | 2.2 mi |
| 5 | 38 Wayne Dr | $1350 | 3 | 1 | 1030 | 1.7 mi |
| 6 | 1410 S Governors Ave | $1550 | 3 | 1 | 1030 | 1.8 mi |
| 7 | 335 N Bradford St | $1750 | 3 | 1 | 1229 | 2.7 mi |
| 8 | 321 Post Blvd | $1650 | 3 | 1.5 | 1183 | 1.8 mi |
| 9 | 218 Webbs Ln | $1600 | 3 | 1 | 1030 | 2 mi |
| 10 | 226 Pine St | $1500 | 3 | 2 | 1183 | 0.4 mi |
| 11 | 108 N Halsey Rd | $1850 | 3 | 1 | 1064 | 2.7 mi |
| 12 | 127 Holmes St | $1700 | 3 | 1.5 | 1224 | 2.2 mi |
| 13 | 749 River Rd | $1650 | 3 | 1.5 | 1350 | 1 mi |
| 14 | 1024 S Bradford St | $1500 | 3 | 1 | 840 | 0.8 mi |
| 15 | 200 Beechwood Ave, Trlr 58 | $1750 | 3 | 2 | 1216 | 1.5 mi |
| 16 | 57 Moriarty St | $1600 | 3 | 1.5 | 1314 | 2.3 mi |
| 17 | 1536 S Governors Ave Unit A | $1400 | 3 | 1 | 1500 | 2.1 mi |
| 18 | 480-D Country Dr, # 465E | $2575 | 3 | 2 | 1093 | 1.8 mi |
| 19 | 480-D Country Dr, # 480H | $2035 | 3 | 2 | 1093 | 1.8 mi |
| 20 | 480-D Country Dr, # 480L | $1960 | 3 | 2 | 1093 | 1.8 mi |
| 21 | 480-D Country Dr, # 465D | $2660 | 3 | 2 | 1093 | 1.8 mi |
| 22 | 480-D Country Dr, # 430B | $1960 | 3 | 2 | 1093 | 1.8 mi |
| 23 | 480-D Country Dr, # 430I | $2430 | 3 | 2 | 1093 | 1.8 mi |
| 24 | 480-D Country Dr, # 465J | $2015 | 3 | 2 | 1093 | 1.8 mi |
| 25 | 480-D Country Dr, # 433H | $1965 | 3 | 2 | 1093 | 1.8 mi |