REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $79,779 initial cash invested.
Cash On Cash
-12.53%
Cap Rate
4.07%
Rent
$2,026
Cashflow
-$833
Rent Confidence: High
Annual
$24,312
Median
$2,050
Avg
$2,055
Samples
25
Financing
Purchase Price $380k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $79,779
Downpayment 20% $75,980
Closing costs 1% $3,799
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,026
Total Expenses $2,859
Mortgage P&I 100% $2,022
Property Taxes 9% $177
Home Insurance 7% $133
PManagement 10% $203
CapEx 5% $101
Vacancy 6% $122
Maintenance 5% $101
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8130 W Crestwood Dr | $1950 | 4 | 2 | 1800 | 1.2 mi |
| 2 | 2812 N Cole Rd | $2050 | 4 | 2 | 1704 | 2.2 mi |
| 3 | 4251 N Christine St | $2500 | 4 | 2.5 | 1700 | 0.8 mi |
| 4 | 4720 N Maple Grove Rd | $2200 | 4 | 2 | 1970 | 0.7 mi |
| 5 | 8655 W Canterbury St | $2400 | 4 | 2 | 1872 | 1.4 mi |
| 6 | 8910 W San Marino Dr | $2145 | 4 | 2 | 2000 | 0.9 mi |
| 7 | 9663 W Knottingham Dr | $2151 | 4 | 2 | 1948 | 1.5 mi |
| 8 | 4185 N Kilarney Dr | $2295 | 4 | 2 | 2268 | 0.3 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 N Buckboard Pl | $2100 | 4 | 2.5 | 1858 | 1.5 mi |
| 14 | 4200 Buckboard Way | $2100 | 4 | 2.5 | 1858 | 1.5 mi |
| 15 | 9592 W Gurdon Dr | $2050 | 3 | 2 | 1412 | 0.5 mi |
| 16 | 9754 W Milclay St | $1825 | 3 | 2 | 1384 | 0.9 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 | 3322 N Cole Rd, Unit 101 | $1750 | 3 | 2 | 1350 | 2 mi |
| 21 | 3322 N Cole Rd, Unit 201 | $1750 | 3 | 2 | 1350 | 2 mi |
| 22 | 3326 N Cole Rd, Unit 101 | $1750 | 3 | 2 | 1350 | 2 mi |
| 23 | 3322 N Cole Rd, Unit A | $2000 | 3 | 2 | 1350 | 2 mi |
| 24 | 2284 N Carmen Ave | $2145 | 3 | 2 | 1340 | 1.9 mi |
| 25 | 8089 W San Fernando Ct, Unit 8089 | $1795 | 3 | 2 | 1405 | 1.5 mi |
Projections