REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.71% first-year return on $77,700 initial cash invested.
Cash On Cash
-8.71%
Cap Rate
4.66%
Rent
$2,112
Cashflow
-$564
Rent Confidence: High
Annual
$25,344
Median
$2,125
Avg
$2,130
Samples
25
Financing
Purchase Price $370k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $77,700
Downpayment 20% $74,000
Closing costs 1% $3,700
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,112
Total Expenses $2,676
Mortgage P&I 90% $1,895
Property Taxes 5% $101
Home Insurance 6% $130
PManagement 10% $211
CapEx 5% $106
Vacancy 6% $127
Maintenance 5% $106
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1335 N Christopher Pl | $2495 | 4 | 3 | 1786 | 0.9 mi |
| 2 | 10435 W Shadybrook Dr | $2749 | 4 | 3 | 2275 | 1.6 mi |
| 3 | 8655 W Canterbury St | $2400 | 4 | 2 | 1872 | 1.2 mi |
| 4 | 1117 N Dove Ave | $2395 | 4 | 2.5 | 2120 | 1.3 mi |
| 5 | 1013 N Dove Ave, Unit 1286 | $2195 | 4 | 2.5 | 2118 | 1.3 mi |
| 6 | 3044 N Network Ln | $2300 | 4 | 3 | 2416 | 1.8 mi |
| 7 | 1634 N Imprezo Ln, # 1 | $2395 | 4 | 4 | 1948 | 1.8 mi |
| 8 | 3071 N Network Ln | $2095 | 4 | 3.5 | 2278 | 1.7 mi |
| 9 | 3113 N Network Ln | $2145 | 4 | 3.5 | 2278 | 1.8 mi |
| 10 | 3050 N Network Ln | $2395 | 4 | 3.5 | 2278 | 1.8 mi |
| 11 | 3151 N Network Ln | $2145 | 4 | 3.5 | 2277 | 1.8 mi |
| 12 | 3058 N Network Ln | $2495 | 4 | 3.5 | 2278 | 1.8 mi |
| 13 | 10552 W Garverdale Ct | $1675 | 2007 | 1 mi | ||
| 14 | 9703 W Pima Dr | $1949 | 3 | 2.5 | 1688 | 1.5 mi |
| 15 | 1463 N Pineview Ln | $2295 | 3 | 2.5 | 1603 | 1.4 mi |
| 16 | 8519 W Fairview Ave | $1550 | 1.5 mi | |||
| 17 | 9609 W De Witt St | $2000 | 3 | 2.5 | 1878 | 0.5 mi |
| 18 | 11214 W Race St | $1995 | 3 | 2.5 | 1726 | 1.7 mi |
| 19 | 11254 W King St | $1975 | 3 | 2.5 | 1586 | 1.6 mi |
| 20 | 11223 W Knightsbridge Ct | $2125 | 3 | 2.5 | 1586 | 1.6 mi |
| 21 | 11386 W Knightsbridge Ct | $1975 | 3 | 2.5 | 1586 | 1.7 mi |
| 22 | 1882 N Shamrock Ave | $1995 | 3 | 2.5 | 1586 | 1.8 mi |
| 23 | 9862 W Rosecroft Ct, Unit 101 | $1650 | 3 | 2.5 | 1458 | 0.8 mi |
| 24 | 1423 N Pineview Ln | $1925 | 3 | 2.5 | 1523 | 1.5 mi |
| 25 | 1411 N Pineview Ln, Unit 1 | $1925 | 3 | 2.5 | 1523 | 1.4 mi |
Projections