REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.84% first-year return on $45,843 initial cash invested.
Cash On Cash
-4.84%
Cap Rate
5.8%
Rent
$1,573
Cashflow
-$185
Rent Confidence: High
Annual
$18,876
Median
$1,575
Avg
$1,538
Samples
25
Financing
Purchase Price $218k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,843
Downpayment 20% $43,660
Closing costs 1% $2,183
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,573
Total Expenses $1,758
Mortgage P&I 74% $1,162
Property Taxes 12% $187
Home Insurance 0% $0
PManagement 10% $157
CapEx 5% $79
Vacancy 6% $94
Maintenance 5% $79
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1102 Longford | $1650 | 3 | 3 | 2696 | 1.2 mi |
| 2 | 547 S Lightner Dr | $1550 | 3 | 3 | 2600 | 2 mi |
| 3 | 1022 S Capri Ln | $1245 | 3 | 2.5 | 2340 | 1 mi |
| 4 | 73 S Mission Rd | $2100 | 3 | 2.5 | 2676 | 1.4 mi |
| 5 | 8241 E Bluestem Ct | $2100 | 3 | 3 | 1966 | 1.4 mi |
| 6 | 244 N Live Oak Ln | $1895 | 3 | 3 | 1944 | 2.1 mi |
| 7 | 8643 E Cherry Creek Ct | $1795 | 3 | 2.5 | 2134 | 2 mi |
| 8 | 702 Fabrique St | $1345 | 3 | 2 | 2161 | 1.4 mi |
| 9 | 9808 E Boston Cir | $1650 | 3 | 2.5 | 1900 | 2.2 mi |
| 10 | 8503 E Cherry Creek Dr | $1300 | 3 | 2 | 2091 | 2 mi |
| 11 | 1620 S Longford Ln, Apt 401 | $1045 | 3 | 2 | 1992 | 1.3 mi |
| 12 | 8509 E Arthur Cir | $1600 | 4 | 3 | 2400 | 1.3 mi |
| 13 | 1028 S Dalton Dr | $1750 | 4 | 3 | 2350 | 1.2 mi |
| 14 | 8302 E Bayley St | $1650 | 3 | 2 | 1800 | 0.9 mi |
| 15 | 1116 S Barlow St | $1895 | 4 | 3 | 2280 | 0.8 mi |
| 16 | 1825 S Beech | $1100 | 3 | 2 | 1896 | 2.1 mi |
| 17 | 726 S Fabrique Dr | $995 | 3 | 1.5 | 2000 | 1.3 mi |
| 18 | 1029 S Woodlawn Blvd | $1050 | 3 | 1.5 | 1933 | 1.2 mi |
| 19 | 2122 S White Oak Cir | $1275 | 3 | 2 | 1734 | 1.7 mi |
| 20 | 1223 S Governeour Rd | $1395 | 3 | 2 | 1600 | 0.8 mi |
| 21 | 933 S Apache Dr | $1345 | 3 | 2 | 1513 | 0.8 mi |
| 22 | 224 N Live Oak Ln | $2000 | 4 | 2.5 | 2468 | 2 mi |
| 23 | 9230 E Barron Cir | $1575 | 3 | 2.5 | 1399 | 1.7 mi |
| 24 | 8002 E Morningside St | $1550 | 3 | 2 | 1582 | 1.5 mi |
| 25 | 8115 E Mockingbird St | $1595 | 3 | 2 | 1566 | 1.4 mi |
Projections