REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.06% first-year return on $40,950 initial cash invested.
Cash On Cash
-0.06%
Cap Rate
6.88%
Rent
$1,639
Cashflow
-$2
Rent Confidence: High
Annual
$19,668
Median
$1,575
Avg
$1,642
Samples
25
Financing
Purchase Price $195k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $40,950
Downpayment $39,000
Closing costs $1,950
Rehab $0
Furnishing $0
Cashflow
Total Income $1,639
Total Expenses $1,641
Mortgage P&I $1,038
Property Taxes $109
Home Insurance $68
PManagement $164
CapEx $82
Vacancy $98
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 716 Peaceful Glen Rd | $1595 | 3 | 1 | 962 | 0.5 mi |
| 2 | 617 Gentle Breeze Dr | $1560 | 3 | 1.5 | 998 | 0.5 mi |
| 3 | 8140 Doverdale Ln | $1375 | 3 | 1 | 1019 | 2.2 mi |
| 4 | 323 Huntsmoor Dr | $1535 | 3 | 1 | 1074 | 1.5 mi |
| 5 | 615 Fawnbrook Ln | $1560 | 3 | 1 | 1092 | 1.3 mi |
| 6 | 601 Echo Cove Ln | $1750 | 3 | 1.5 | 962 | 0.4 mi |
| 7 | 427 Cherry Wood Ln | $1395 | 3 | 1 | 1104 | 1.3 mi |
| 8 | 528 W Arrowood Rd | $1575 | 3 | 1 | 1120 | 1.1 mi |
| 9 | 1938 Choyce Cir | $1590 | 3 | 1 | 1049 | 2.3 mi |
| 10 | 315 Huntsmoor Dr | $2320 | 3 | 1 | 1120 | 1.5 mi |
| 11 | 234 Short Hills Dr | $1525 | 3 | 1 | 1150 | 1.9 mi |
| 12 | 135 Short Hills Dr | $1540 | 3 | 1 | 1146 | 1.9 mi |
| 13 | 135 Short Hills Dr, Unit 1 | $1500 | 3 | 1 | 1146 | 2 mi |
| 14 | 9426 Loblolly Ln | $1295 | 3 | 1.5 | 1014 | 2.5 mi |
| 15 | 1713 Longleaf Dr | $1575 | 3 | 1.5 | 1014 | 2.6 mi |
| 16 | 101 Ramblelake Rd | $1300 | 3 | 1 | 1 mi | |
| 17 | 424 Granby Cir | $1375 | 3 | 1 | 1232 | 2.3 mi |
| 18 | 500 Fallingswood Ct | $1980 | 3 | 2 | 1049 | 1.7 mi |
| 19 | 1725 Longleaf Dr | $1700 | 3 | 2 | 1014 | 2.7 mi |
| 20 | 441 Granby Cir | $1600 | 3 | 1 | 2.3 mi | |
| 21 | 1531 Longleaf Dr | $1775 | 3 | 2 | 1062 | 2.5 mi |
| 22 | 1014 Aileen Cir | $2045 | 3 | 2 | 1100 | 2.1 mi |
| 23 | 1010 Aileen Cir | $2000 | 3 | 2 | 1100 | 2.1 mi |
| 24 | 7543 Starvalley Dr | $1990 | 3 | 2 | 1056 | 2.8 mi |
| 25 | 603 Blu Towns Way | $1600 | 1 | 1120 | 2.1 mi |