REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $86,100 initial cash invested.
Cash On Cash
-14.87%
Cap Rate
3.54%
Rent
$1,919
Cashflow
-$1,067
Rent Confidence: High
Annual
$23,028
Median
$1,896
Avg
$1,919
Samples
25
Financing
Purchase Price $410k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $86,100
Downpayment $82,000
Closing costs $4,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,919
Total Expenses $2,986
Mortgage P&I $2,182
Property Taxes $161
Home Insurance $144
PManagement $192
CapEx $96
Vacancy $115
Maintenance $96
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2284 N Carmen Ave | $2145 | 3 | 2 | 1340 | 0.3 mi |
| 2 | 9279 W Goggin Ct | $1896 | 3 | 2 | 1350 | 0.8 mi |
| 3 | 1950 N Pilgrim Ave | $1950 | 3 | 2 | 1440 | 0.2 mi |
| 4 | 10476 W Tidewater Ct | $1895 | 3 | 2 | 1292 | 0.6 mi |
| 5 | 1876 N Carissa Ave | $2000 | 3 | 2 | 1446 | 0.2 mi |
| 6 | 1255 N Jullion Ave | $2150 | 3 | 2 | 1303 | 0.9 mi |
| 7 | 3273 N Patricia Pl | $1645 | 3 | 2 | 1346 | 1.3 mi |
| 8 | 11286 W Poppy St | $1950 | 3 | 2 | 1340 | 1.4 mi |
| 9 | 10865 W Bumblebee Dr | $1895 | 3 | 2 | 1300 | 1 mi |
| 10 | 11069 W Ardyce St | $1995 | 3 | 2 | 1359 | 1.4 mi |
| 11 | 11021 W Garverdale Ln, Apt 102 | $1550 | 3 | 2 | 1306 | 1.2 mi |
| 12 | 2545 N Iris Pl | $1800 | 3 | 2 | 1260 | 0.6 mi |
| 13 | 2389 N Pilgrim Pl | $1850 | 3 | 2 | 1230 | 0.3 mi |
| 14 | 9754 W Milclay St | $1825 | 3 | 2 | 1384 | 1.3 mi |
| 15 | 9220 W Jewell St | $2200 | 3 | 2 | 1420 | 1 mi |
| 16 | 9667 W Cascade St | $1850 | 3 | 2 | 1286 | 1.2 mi |
| 17 | 11283 W Glen Ellyn Dr | $2300 | 3 | 2 | 1300 | 1.4 mi |
| 18 | 2818 N Jeremy Ave | $1951 | 3 | 2 | 1450 | 0.8 mi |
| 19 | 2800 N Fayette Pl | $1795 | 3 | 2 | 1300 | 1.4 mi |
| 20 | 10481 W Ardyce Ct, Unit 10481 | $1825 | 3 | 2 | 1248 | 0.9 mi |
| 21 | 9891 W Java Ct | $1900 | 3 | 2 | 1204 | 0.4 mi |
| 22 | 1234 N Arrow Ln | $1750 | 3 | 2 | 1400 | 1.4 mi |
| 23 | 10259 W Poppy St | $1695 | 3 | 2 | 1200 | 0.4 mi |
| 24 | 10066 W Java Ct | $1975 | 3 | 2 | 1200 | 0.5 mi |
| 25 | 2164 N Iris Pl | $2195 | 3 | 2 | 1202 | 0.5 mi |