REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $37,569 initial cash invested.
Cash On Cash
-1.69%
Cap Rate
6.02%
Rent
$1,269
Cashflow
-$53
Rent Confidence: High
Annual
$15,228
Median
$1,295
Avg
$1,270
Samples
25
Financing
Purchase Price $179k
Downpayment 20.0%
Interest Rate 6.3%
Mortgage Duration 30yr.
Cash To Invest
Total $37,569
Downpayment 20% $35,780
Closing costs 1% $1,789
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,269
Total Expenses $1,322
Mortgage P&I 70% $887
Property Taxes 3% $43
Home Insurance 5% $63
PManagement 10% $127
CapEx 5% $63
Vacancy 6% $76
Maintenance 5% $63
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1204 Vance St | $1195 | 3 | 1 | 1000 | 1 mi |
| 2 | 1219 Randolph Ave | $1200 | 3 | 1 | 980 | 0.7 mi |
| 3 | 1216 Vance St | $1350 | 3 | 1 | 1000 | 1.1 mi |
| 4 | 1822 Larkin St | $1395 | 3 | 1 | 1000 | 1.1 mi |
| 5 | 1113 Bellevue St | $1000 | 3 | 1 | 1076 | 0.8 mi |
| 6 | 1400 Bellevue St | $997 | 3 | 1 | 945 | 1.1 mi |
| 7 | 1110 Caldwell St | $950 | 3 | 1 | 911 | 0.8 mi |
| 8 | 1409 Caldwell St | $1295 | 3 | 1 | 900 | 1.2 mi |
| 9 | 914 Dunbar St | $1395 | 3 | 1 | 912 | 1.6 mi |
| 10 | 305 Burtner St | $1368 | 3 | 1 | 1216 | 1 mi |
| 11 | 904 Benjamin Bensen St | $1370 | 3 | 2 | 1032 | 0.4 mi |
| 12 | 912 Sevier St | $950 | 3 | 1 | 0 mi | |
| 13 | 502 E Gate City Blvd | $1250 | 3 | 2 | 1036 | 0.5 mi |
| 14 | 810 E Bragg St, Apt D | $1600 | 3 | 1 | 0.2 mi | |
| 15 | 810 E Bragg St, Apt A | $1600 | 3 | 1 | 0.2 mi | |
| 16 | 802 810 East Bragg St, Unit 810B | $1400 | 3 | 1 | 0.3 mi | |
| 17 | 910 Caldwell St | $1176 | 3 | 1 | 1300 | 0.7 mi |
| 18 | 1211 Arlington St | $1250 | 3 | 2 | 1000 | 1.1 mi |
| 19 | 600 Tuscaloosa St | $1195 | 3 | 1 | 0.5 mi | |
| 20 | 1004 Caldwell St | $1390 | 3 | 1 | 0.7 mi | |
| 21 | 709 E Market St, Ste 102 | $1400 | 1 | 988 | 1.3 mi | |
| 22 | 1308 Ivy Hts | $1290 | 3 | 1.5 | 1118 | 1.8 mi |
| 23 | 704 Dewitt St | $995 | 3 | 1 | 747 | 1.1 mi |
| 24 | 5 Ross Ct | $1350 | 3 | 1 | 1.3 mi | |
| 25 | 2121 Hunter St | $1395 | 3 | 1 | 1298 | 1.8 mi |
Projections