REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
9201 W Zuni Dr, Boise, ID 83704
$389,900 • 3 beds • 2 baths • 1308 sqft
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $81,879 initial cash invested.
Cash On Cash
-13.6%
Cap Rate
3.82%
Rent
$1,895
Signal: High
Cashflow
-$928
Financing
Purchase Price $390k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $81,879
Downpayment $77,980
Closing costs $3,899
Rehab $0
Furnishing $0
Cashflow
Total Income $1,895
Total Expenses $2,823
Mortgage P&I $2,075
Property Taxes $118
Home Insurance $136
PManagement $190
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 9201 W Zuni Dr | $2195 | 3 | 2 | 1308 | 0 mi |
| 2 | 4701 N Patton Pl | $1895 | 3 | 2 | 1347 | 0.7 mi |
| 3 | 3273 N Patricia Pl | $1645 | 3 | 2 | 1346 | 1.1 mi |
| 4 | 4311 N Buckboard Pl | $2100 | 3 | 2 | 1300 | 1.6 mi |
| 5 | 9592 W Gurdon Dr | $2050 | 3 | 2 | 1412 | 0.7 mi |
| 6 | 10870 W Hinsdale St | $1800 | 3 | 2 | 1305 | 1.7 mi |
| 7 | 4773 N Jullion Way | $2500 | 3 | 2 | 1410 | 0.8 mi |
| 8 | 3889 N Maple Grove Rd, Unit Back | $750 | 3 | 2 | 1183 | 0.5 mi |
| 9 | 9279 W Goggin Ct | $1896 | 3 | 2 | 1350 | 1.8 mi |
| 10 | 9497 W Edna St | $1850 | 3 | 1.5 | 1280 | 0.5 mi |
| 11 | 10935 W Powderhorn St | $1895 | 3 | 2 | 1350 | 1.9 mi |
| 12 | 5250 N Mitchell St | $2295 | 3 | 2 | 1422 | 1.1 mi |
| 13 | 2545 N Iris Pl | $1800 | 3 | 2 | 1260 | 1.8 mi |
| 14 | 6043 N Waterside Pl | $2075 | 3 | 2 | 1268 | 1.9 mi |
| 15 | 8551 W Marigold St | $1795 | 3 | 2 | 1248 | 1.8 mi |
| 16 | 2284 N Carmen Ave | $2145 | 3 | 2 | 1340 | 2.1 mi |
| 17 | 2800 N Fayette Pl | $1795 | 3 | 2 | 1300 | 2.5 mi |
| 18 | 8089 W San Fernando Ct, Unit 8089 | $1950 | 3 | 2 | 1405 | 1.7 mi |
| 19 | 10481 W Ardyce Ct, Unit 10481 | $1825 | 3 | 2 | 1248 | 2.1 mi |
| 20 | 10476 W Tidewater Ct | $1895 | 3 | 2 | 1292 | 2.7 mi |
| 21 | 7308 W Northview St | $2100 | 3 | 2 | 1326 | 2.7 mi |
| 22 | 3493 N Buckboard Way | $1945 | 3 | 2 | 1414 | 1.8 mi |
| 23 | 11283 W Glen Ellyn Dr | $2300 | 3 | 2 | 1300 | 2.9 mi |
| 24 | 8280 W Clubhouse Ln | $1550 | 3 | 2 | 1192 | 1.7 mi |
| 25 | 2389 N Pilgrim Pl | $1850 | 3 | 2 | 1230 | 2.1 mi |