REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.03% first-year return on $34,650 initial cash invested.
Cash On Cash
-0.03%
Cap Rate
7.04%
Rent
$1,863
Cashflow
-$1
Rent Confidence: High
Annual
$22,356
Median
$1,855
Avg
$1,863
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,650
Downpayment 20% $33,000
Closing costs 1% $1,650
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,863
Total Expenses $1,864
Mortgage P&I 47% $876
Property Taxes 24% $446
Home Insurance 3% $58
PManagement 10% $186
CapEx 5% $93
Vacancy 6% $112
Maintenance 5% $93
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 9920 Bluffcreek Dr | $2095 | 4 | 2 | 1377 | 0.9 mi |
| 2 | 1509 Algonquin Dr | $1695 | 4 | 2 | 1505 | 0.6 mi |
| 3 | 10379 Limestone Dr | $2000 | 4 | 2.5 | 1362 | 0.4 mi |
| 4 | 2144 Chatham Square Ct | $1695 | 4 | 2.5 | 1362 | 0.7 mi |
| 5 | 9724 Valley Mills Ln | $2600 | 4 | 2 | 1388 | 2.5 mi |
| 6 | 9719 Checota Dr | $1890 | 4 | 2 | 1580 | 0.7 mi |
| 7 | 624 Cheyenne Rd | $1849 | 4 | 2 | 1404 | 2.5 mi |
| 8 | 10203 Budtime Ln | $1920 | 4 | 2 | 1527 | 1.4 mi |
| 9 | 10235 Budtime Ln | $1890 | 4 | 2 | 1527 | 1.4 mi |
| 10 | 10248 Budtime Ln | $1950 | 4 | 2 | 1527 | 1.5 mi |
| 11 | 2720 Groveridge Dr | $1995 | 4 | 2 | 1494 | 1.8 mi |
| 12 | 10027 Oak Gate Ln | $1800 | 4 | 2 | 1687 | 0.2 mi |
| 13 | 10303 Glen Vista Dr | $1570 | 4 | 2 | 1527 | 1.5 mi |
| 14 | 10315 Budtime Ln | $1600 | 4 | 2 | 1527 | 1.5 mi |
| 15 | 10236 Budtime Ln | $1899 | 4 | 2 | 1527 | 1.5 mi |
| 16 | 10244 Budtime Ln | $1855 | 4 | 2 | 1527 | 1.5 mi |
| 17 | 10219 Glen Vista Dr | $1825 | 4 | 2 | 1527 | 1.5 mi |
| 18 | 1043 Rain Forest Dr | $1709 | 4 | 2 | 1527 | 1.6 mi |
| 19 | 10212 Pondwood Dr | $1695 | 4 | 2 | 1527 | 1.6 mi |
| 20 | 10308 Glen Vista Dr | $1840 | 4 | 2 | 1527 | 1.5 mi |
| 21 | 10229 Pondwood Dr | $1895 | 4 | 2 | 1527 | 1.6 mi |
| 22 | 1860 Red Cloud Dr | $1650 | 4 | 2 | 1048 | 0.3 mi |
| 23 | 725 Pleasant Hills Dr | $1650 | 4 | 2 | 1189 | 2.1 mi |
| 24 | 9715 Checota Dr | $2030 | 4 | 2 | 1806 | 0.7 mi |
| 25 | 1505 Algonquin Dr | $1975 | 4 | 2 | 1825 | 0.6 mi |
Projections