REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1012 W 52nd St, Savannah, GA 31405
$115,000 • 4 beds • 2 baths • 1519 sqft
This property could be a profitable Long-Term investment with a projected 54.01% first-year return on $24,150 initial cash invested.
Cash On Cash
54.01%
Cap Rate
18.98%
Rent
$2,400
Signal: Med.
Cashflow
$1,087
Financing
Purchase Price $115k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $24,150
Downpayment $23,000
Closing costs $1,150
Rehab $0
Furnishing $0
Cashflow
Total Income $2,400
Total Expenses $1,313
Mortgage P&I $612
Property Taxes $37
Home Insurance $40
PManagement $240
CapEx $120
Vacancy $144
Maintenance $120
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4105 Raybun St | $2400 | 4 | 2 | 1454 | 1.4 mi |
| 2 | 502 W 60th St | $2200 | 4 | 1.5 | 1428 | 1 mi |
| 3 | 916 W 42nd St | $1725 | 4 | 2 | 1239 | 0.9 mi |
| 4 | 719 W Victory Dr | $2500 | 4 | 2.5 | 1736 | 0.8 mi |
| 5 | 2314 Barnard St | $2400 | 4 | 2 | 1.5 mi | |
| 6 | 3 W 36th St | $3400 | 4 | 2 | 1.8 mi | |
| 7 | 208 E 60th St | $2900 | 4 | 2 | 1.9 mi | |
| 8 | 4611 Cumberland Dr | $3500 | 4 | 2 | 2300 | 1.4 mi |
| 9 | 1008 W Victory Dr | $1700 | 3 | 2 | 1504 | 0.8 mi |
| 10 | 509 W 37th St, Unit Lower | $1800 | 3 | 2 | 1558 | 1.4 mi |
| 11 | 411 W 35th St | $2800 | 3 | 2 | 1500 | 1.7 mi |
| 12 | 630 W 38th St | $2050 | 3 | 2 | 1600 | 1.3 mi |
| 13 | 2233 Whitaker St | $3600 | 4 | 3 | 2000 | 1.6 mi |
| 14 | 3605 Bull St, Apt 4 | $1700 | 3 | 2 | 1408 | 1.2 mi |
| 15 | 3605 Bull St, Apt 1 | $1650 | 3 | 2 | 1408 | 1.2 mi |
| 16 | 2235 Whitaker St | $3200 | 3 | 2 | 1600 | 1.6 mi |
| 17 | 411 W 35th St, Unit A | $2400 | 3 | 2 | 1450 | 1.7 mi |
| 18 | 411 W 35th St, Unit B | $2600 | 3 | 2 | 1450 | 1.7 mi |
| 19 | 7 W 53rd St | $2250 | 3 | 2 | 1386 | 1.2 mi |
| 20 | 28 E 62nd St | $2200 | 3 | 2 | 1442 | 1.7 mi |
| 21 | 1506 Arcadian St | $1750 | 3 | 2 | 1624 | 1.5 mi |
| 22 | 141 E 57th St | $1995 | 3 | 2 | 1422 | 1.7 mi |
| 23 | 625 W 38th St | $1695 | 3 | 2 | 1368 | 1.3 mi |
| 24 | 309 W 33rd St, Unit Upper | $2950 | 3 | 2 | 1409 | 1.9 mi |
| 25 | 309 W 33rd St, Unit A | $2950 | 3 | 2 | 1409 | 1.9 mi |