REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $73,479 initial cash invested.
Cash On Cash
-13.26%
Cap Rate
3.9%
Rent
$1,728
Cashflow
-$812
Rent Confidence: High
Annual
$20,736
Median
$1,800
Avg
$1,755
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,479
Downpayment 20% $69,980
Closing costs 1% $3,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,728
Total Expenses $2,540
Mortgage P&I 108% $1,862
Property Taxes 6% $107
Home Insurance 7% $122
PManagement 10% $173
CapEx 5% $86
Vacancy 6% $104
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5948 Ensign Ave, Unit 5948 | $1650 | 3 | 1 | 1100 | 1.5 mi |
| 2 | 11826 W Alfred St | $1850 | 3 | 1 | 1040 | 2.4 mi |
| 3 | 2125 N Patricia Ave | $1875 | 3 | 1 | 1040 | 2.6 mi |
| 4 | 2895 N Caradoc St | $1650 | 3 | 1 | 1125 | 2 mi |
| 5 | 5657 N Millstone Dr | $1695 | 3 | 1.5 | 1100 | 1.3 mi |
| 6 | 4223 N Vera St | $1850 | 3 | 1.5 | 1100 | 1.5 mi |
| 7 | 3055 N Linda Vista Ln | $1450 | 3 | 1.5 | 1100 | 1.6 mi |
| 8 | 8273 W Marcum St | $1695 | 3 | 1 | 1224 | 2.4 mi |
| 9 | 9497 W Edna St | $1800 | 3 | 1.5 | 1280 | 0.7 mi |
| 10 | 12136 W De Meyer St | $1850 | 3 | 2 | 1000 | 2.7 mi |
| 11 | 11117 W Race St | $1895 | 3 | 2 | 1044 | 2.2 mi |
| 12 | 11125 W Race St | $1775 | 3 | 2 | 1044 | 2.2 mi |
| 13 | 10646 W Edna St | $1995 | 3 | 2 | 1130 | 1.2 mi |
| 14 | 5374 N Five Mile Rd | $1495 | 3 | 1.5 | 1300 | 1.1 mi |
| 15 | 6074 N Brook Pl | $1950 | 3 | 1.5 | 1240 | 1.9 mi |
| 16 | 3889 N Maple Grove Rd, Unit Back | $750 | 3 | 2 | 1183 | 1 mi |
| 17 | 5912 N Garrett St | $2300 | 3 | 1 | 1548 | 1.3 mi |
| 18 | 10490 W Cory St | $1750 | 3 | 2 | 1113 | 2.3 mi |
| 19 | 4658 N Oxbow Pl | $1800 | 3 | 2 | 1200 | 1.4 mi |
| 20 | 12116 W De Meyer St, Unit 2 | $1575 | 3 | 2 | 1102 | 2.6 mi |
| 21 | 8604 W Northview St | $1995 | 3 | 2 | 1115 | 2.5 mi |
| 22 | 4701 N Patton Pl | $1895 | 3 | 2 | 1347 | 0.1 mi |
| 23 | 7514 W Tottenham Ln, Apt 202 | $1595 | 3 | 2 | 1100 | 2.8 mi |
| 24 | 9201 W Zuni Dr | $2195 | 3 | 2 | 1308 | 0.6 mi |
| 25 | 8280 W Clubhouse Ln | $1550 | 3 | 2 | 1192 | 1.8 mi |
Projections