REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 34.91% first-year return on $26,229 initial cash invested.
Cash On Cash
34.91%
Cap Rate
14.77%
Rent
$2,185
Cashflow
$763
Rent Confidence: High
Annual
$26,220
Median
$2,050
Avg
$2,187
Samples
25
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,229
Downpayment 20% $24,980
Closing costs 1% $1,249
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,185
Total Expenses $1,422
Mortgage P&I 30% $665
Property Taxes 7% $146
Home Insurance 2% $44
PManagement 10% $218
CapEx 5% $109
Vacancy 6% $131
Maintenance 5% $109
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 901 Googe St | $1800 | 3 | 2 | 1457 | 0 mi |
| 2 | 922 Carroll St | $1800 | 3 | 2 | 1461 | 0.4 mi |
| 3 | 1014 Carroll St | $1650 | 3 | 2 | 1380 | 0.4 mi |
| 4 | 618 W 32nd St | $2200 | 3 | 2 | 1440 | 1.8 mi |
| 5 | 1310 Comer St | $2100 | 3 | 2 | 1324 | 1.1 mi |
| 6 | 309 W 33rd St, Unit A | $2950 | 3 | 2 | 1409 | 2.1 mi |
| 7 | 309 W 33rd St, Unit Upper | $2950 | 3 | 2 | 1409 | 2.1 mi |
| 8 | 625 W 38th St | $1695 | 3 | 2 | 1368 | 2 mi |
| 9 | 630 W 38th St | $2050 | 3 | 2 | 1600 | 1.9 mi |
| 10 | 232 Cumming St | $1300 | 3 | 2 | 1245 | 1.2 mi |
| 11 | 628 W 32nd St | $1625 | 3 | 1.5 | 1364 | 1.7 mi |
| 12 | 707 W 44th St | $1595 | 3 | 2 | 1262 | 2.2 mi |
| 13 | 220 W 35th St | $2750 | 3 | 2 | 1728 | 2.2 mi |
| 14 | 309 W 33rd St, Unit B | $2500 | 3 | 2 | 1209 | 2.1 mi |
| 15 | 309 W 33rd St | $2800 | 3 | 2 | 1209 | 2.1 mi |
| 16 | 1405 Jefferson St | $3250 | 3 | 2.5 | 1347 | 2.1 mi |
| 17 | 1407 Jefferson St | $3000 | 3 | 2.5 | 1347 | 2.1 mi |
| 18 | 1409 Jefferson St | $3250 | 3 | 2.5 | 1347 | 2.1 mi |
| 19 | 1524 Chester St | $1400 | 3 | 2 | 1098 | 1.4 mi |
| 20 | 2006 Bulloch St | $3750 | 3 | 2 | 1120 | 1.7 mi |
| 21 | 728 W 44th St | $1550 | 3 | 1 | 1470 | 2.2 mi |
| 22 | 1325 Exley St | $772 | 3 | 2 | 1.6 mi | |
| 23 | 1208 Murphy Ave | $1450 | 3 | 2 | 960 | 0.5 mi |
| 24 | 610 W 37th St | $2000 | 3 | 2 | 2 mi | |
| 25 | 301 W 31st St | $2500 | 3 | 1.5 | 1250 | 2.1 mi |
Projections