REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $62,790 initial cash invested.
Cash On Cash
-13.15%
Cap Rate
3.87%
Rent
$1,478
Cashflow
-$688
Rent Confidence: High
Annual
$17,736
Median
$1,390
Avg
$1,477
Samples
25
Financing
Purchase Price $299k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $62,790
Downpayment 20% $59,800
Closing costs 1% $2,990
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,478
Total Expenses $2,166
Mortgage P&I 107% $1,578
Property Taxes 7% $98
Home Insurance 7% $105
PManagement 10% $148
CapEx 5% $74
Vacancy 6% $89
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 989 Briley Pkwy | $2100 | 2 | 1 | 749 | 0.2 mi |
| 2 | 921 Kipling Dr | $1350 | 2 | 1 | 750 | 0.3 mi |
| 3 | 906 Goodbar Dr | $1390 | 2 | 1 | 736 | 0.4 mi |
| 4 | 1208 Vultee Blvd | $1325 | 2 | 1 | 744 | 0.7 mi |
| 5 | 1202B Currey Rd | $1225 | 2 | 1 | 750 | 2.6 mi |
| 6 | 912 Kirby Dr | $1495 | 2 | 1 | 912 | 0.2 mi |
| 7 | 1200 Currey Rd, Unit A | $1350 | 2 | 1 | 782 | 2.6 mi |
| 8 | 1202 Currey Rd, Unit B | $1225 | 2 | 1 | 782 | 2.6 mi |
| 9 | 14 Jay St | $2350 | 2 | 1 | 754 | 3.4 mi |
| 10 | 26 Jay St | $1197 | 2 | 1 | 750 | 3.4 mi |
| 11 | 725 Devon Ln | $1195 | 2 | 1 | 725 | 2.9 mi |
| 12 | 1030 Drummond Dr, Unit A | $1495 | 2 | 1 | 800 | 3 mi |
| 13 | 27 Lutie St, Unit A | $1297 | 2 | 1 | 750 | 3.6 mi |
| 14 | 28 Lutie St, Unit B | $1375 | 2 | 1 | 750 | 3.6 mi |
| 15 | 1203 Kermit Dr | $1800 | 2 | 1.5 | 850 | 0.7 mi |
| 16 | 58 Elberta St | $1750 | 2 | 1 | 780 | 3.8 mi |
| 17 | 1207 Saturn Dr | $700 | 2 | 1 | 0.5 mi | |
| 18 | 391A Wimpole Dr | $1595 | 2 | 1 | 875 | 2.6 mi |
| 19 | 830 Glastonbury Rd | $1181 | 2 | 1 | 0.9 mi | |
| 20 | 906 Patricia Dr, Unit B | $2195 | 2 | 1 | 1000 | 1.2 mi |
| 21 | 1235 Saturn Dr | $1399 | 2 | 1 | 1072 | 0.8 mi |
| 22 | 276 Ivywood Dr | $1550 | 2 | 1 | 850 | 3.7 mi |
| 23 | 67 Antioch Pike, Unit B | $1095 | 2 | 1 | 857 | 3.6 mi |
| 24 | 274 Ivywood Dr | $1700 | 2 | 1 | 850 | 3.8 mi |
| 25 | 903 Drummond Dr | $1600 | 2 | 1 | 950 | 2.4 mi |
Projections