REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.18% first-year return on $47,250 initial cash invested.
Cash On Cash
-2.18%
Cap Rate
5.96%
Rent
$1,623
Cashflow
-$86
Rent Confidence: High
Annual
$19,476
Median
$1,670
Avg
$1,625
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $47,250
Downpayment $45,000
Closing costs $2,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,623
Total Expenses $1,709
Mortgage P&I $1,122
Property Taxes $87
Home Insurance $79
PManagement 10% $162
CapEx 5% $81
Vacancy 6% $97
Maintenance 5% $81
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 9521 Isaac Hunter Dr | $1199 | 3 | 2 | 1121 | 0.4 mi |
| 2 | 2939 Christian Scott Ln | $1750 | 3 | 2 | 1099 | 0.6 mi |
| 3 | 3017 Westwinds Ct | $1595 | 3 | 2 | 1130 | 0.8 mi |
| 4 | 3025 Westwinds Ct | $1475 | 3 | 2 | 1100 | 0.8 mi |
| 5 | 2904 Westwinds Ct | $1349 | 3 | 2 | 1056 | 0.7 mi |
| 6 | 3052 Westwinds Ct | $1415 | 3 | 2 | 1048 | 0.8 mi |
| 7 | 2935 Westwinds Ct | $1399 | 3 | 2 | 1035 | 0.8 mi |
| 8 | 11331 Red Finch Ln | $1705 | 3 | 2 | 1150 | 1.6 mi |
| 9 | 10607 Spruce Mountain Rd | $1810 | 3 | 2 | 1158 | 1.6 mi |
| 10 | 10616 Spruce Knob Ln | $1670 | 3 | 2 | 1146 | 1.8 mi |
| 11 | 1525 Long Paw Ln | $1700 | 3 | 2 | 1134 | 2 mi |
| 12 | 2117 Sebastiani Dr | $1735 | 3 | 2 | 1100 | 1.9 mi |
| 13 | 3004 Westwinds Ct | $1495 | 3 | 2 | 1019 | 0.8 mi |
| 14 | 3035 Westwinds Ct | $1525 | 3 | 2 | 1016 | 0.8 mi |
| 15 | 3008 Westwinds Ct | $1349 | 3 | 2 | 1016 | 0.9 mi |
| 16 | 9936 Bradley Russell Ct | $1625 | 3 | 2 | 1244 | 0.9 mi |
| 17 | 7913 Lauren Kay Ct | $1649 | 3 | 2 | 1170 | 2 mi |
| 18 | 10424 Rozzelles Ferry Rd | $1795 | 3 | 2 | 1000 | 1.2 mi |
| 19 | 2822 Brittni Dayle Dr | $1855 | 3 | 2.5 | 1221 | 0.2 mi |
| 20 | 10504 Grassy Plain Ct | $1700 | 3 | 2 | 1271 | 1.7 mi |
| 21 | 1825 Golden Heights Ct | $1375 | 3 | 2 | 1373 | 1 mi |
| 22 | 8019 Chapman St | $1725 | 3 | 2 | 1260 | 2.2 mi |
| 23 | 10623 Canyon Rd N | $1760 | 3 | 2 | 1312 | 1.7 mi |
| 24 | 8704 Rozumny Dr | $1925 | 3 | 2 | 1295 | 1.9 mi |
| 25 | 8017 Lauren Kay Ct | $2055 | 3 | 2 | 1310 | 1.9 mi |