REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
9190 W Velma St, Boise, ID 83704
$379,900 • 4 beds • 2 baths • 1352 sqft
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $79,779 initial cash invested.
Cash On Cash
-11.7%
Cap Rate
4.26%
Rent
$2,100
Signal: High
Cashflow
-$778
Financing
Purchase Price $380k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $79,779
Downpayment $75,980
Closing costs $3,799
Rehab $0
Furnishing $0
Cashflow
Total Income $2,100
Total Expenses $2,878
Mortgage P&I $2,022
Property Taxes $177
Home Insurance $133
PManagement $210
CapEx $105
Vacancy $126
Maintenance $105
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 10177 W Canterbury Dr | $1995 | 4 | 2 | 1410 | 1.6 mi |
| 2 | 8130 W Crestwood Dr | $1950 | 4 | 2 | 1800 | 1.2 mi |
| 3 | 7909 W Westover Dr | $825 | 4 | 2 | 1650 | 2.3 mi |
| 4 | 2812 N Cole Rd | $2050 | 4 | 2 | 1704 | 2.2 mi |
| 5 | 4251 N Christine St | $2500 | 4 | 2.5 | 1700 | 0.8 mi |
| 6 | 4720 N Maple Grove Rd | $2200 | 4 | 2 | 1970 | 0.7 mi |
| 7 | 8655 W Canterbury St | $2400 | 4 | 2 | 1872 | 1.4 mi |
| 8 | 9663 W Knottingham Dr | $2151 | 4 | 2 | 1948 | 1.5 mi |
| 9 | 10763 W Hinsdale St | $2400 | 4 | 2 | 2016 | 1.6 mi |
| 10 | 9201 W Zuni Dr | $2195 | 3 | 2 | 1308 | 0.3 mi |
| 11 | 4701 N Patton Pl | $1895 | 3 | 2 | 1347 | 0.9 mi |
| 12 | 3273 N Patricia Pl | $1645 | 3 | 2 | 1346 | 0.8 mi |
| 13 | 4200 Buckboard Way | $2100 | 4 | 2.5 | 1858 | 1.5 mi |
| 14 | 4200 N Buckboard Pl | $2100 | 4 | 2.5 | 1858 | 1.5 mi |
| 15 | 9592 W Gurdon Dr | $2050 | 3 | 2 | 1412 | 0.5 mi |
| 16 | 9619 W Macaw St | $2400 | 4 | 2.5 | 1904 | 1.5 mi |
| 17 | 9279 W Goggin Ct | $1896 | 3 | 2 | 1350 | 1.6 mi |
| 18 | 4773 N Jullion Way | $2500 | 3 | 2 | 1410 | 1 mi |
| 19 | 10935 W Powderhorn St | $1895 | 3 | 2 | 1350 | 1.8 mi |
| 20 | 2284 N Carmen Ave | $2145 | 3 | 2 | 1340 | 1.9 mi |
| 21 | 8089 W San Fernando Ct, Unit 8089 | $1950 | 3 | 2 | 1405 | 1.5 mi |
| 22 | 5250 N Mitchell St | $2295 | 3 | 2 | 1422 | 1.3 mi |
| 23 | 3889 N Maple Grove Rd, Unit Back | $750 | 3 | 2 | 1183 | 0.2 mi |
| 24 | 4311 N Buckboard Pl | $2100 | 3 | 2 | 1300 | 1.6 mi |
| 25 | 10870 W Hinsdale St | $1800 | 3 | 2 | 1305 | 1.7 mi |