REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 12.17% first-year return on $23,079 initial cash invested.
Cash On Cash
12.17%
Cap Rate
9.94%
Rent
$1,457
Cashflow
$234
Rent Confidence: High
Annual
$17,484
Median
$1,485
Avg
$1,456
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.3%
Mortgage Duration 30yr.
Cash To Invest
Total $23,079
Downpayment 20% $21,980
Closing costs 1% $1,099
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,457
Total Expenses $1,223
Mortgage P&I 41% $603
Property Taxes 14% $203
Home Insurance 3% $38
PManagement 10% $146
CapEx 5% $73
Vacancy 6% $87
Maintenance 5% $73
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 10411 Royal Oaks Dr | $1500 | 3 | 1 | 1464 | 0.2 mi |
| 2 | 10502 Royal Oaks Dr | $1399 | 3 | 1 | 1542 | 0.3 mi |
| 3 | 7432 Yoe St | $1600 | 3 | 1 | 1484 | 0.9 mi |
| 4 | 9834 Cheeves Dr | $1420 | 3 | 1 | 1456 | 1.2 mi |
| 5 | 7411 Langley Rd | $1495 | 3 | 1 | 1358 | 0.9 mi |
| 6 | 7429 Yoe St | $1400 | 3 | 1 | 1344 | 0.9 mi |
| 7 | 7317 Colton St | $1575 | 3 | 1 | 1282 | 0.5 mi |
| 8 | 7421 Parker Rd | $1500 | 3 | 1 | 1300 | 0.7 mi |
| 9 | 7241 Parker Rd | $1600 | 3 | 1 | 1281 | 0.6 mi |
| 10 | 7202 Wiley Rd | $1550 | 3 | 1 | 1246 | 0.5 mi |
| 11 | 9611 Bertwood St | $1600 | 3 | 1 | 1277 | 1.5 mi |
| 12 | 6115 Antha St | $1325 | 3 | 1 | 1228 | 1.5 mi |
| 13 | 6410 Harcourt Dr | $1305 | 3 | 1 | 1229 | 1.6 mi |
| 14 | 10506 Rockaway Dr | $1485 | 3 | 1 | 1091 | 0.4 mi |
| 15 | 7721 Bigwood St | $1400 | 3 | 1.5 | 1333 | 1.4 mi |
| 16 | 10315 Envoy St | $1595 | 3 | 2 | 1502 | 0.3 mi |
| 17 | 10201 Hollyglen Dr | $1300 | 3 | 1 | 0.3 mi | |
| 18 | 10548 Barnham St | $1300 | 3 | 2 | 1431 | 1 mi |
| 19 | 6422 Hopper Rd | $1750 | 3 | 1.5 | 1489 | 2.1 mi |
| 20 | 6410 Hopper Rd | $1385 | 3 | 1.5 | 1376 | 2.1 mi |
| 21 | 7722 Gleason Rd | $1620 | 3 | 1 | 1150 | 1.3 mi |
| 22 | 11031 Lera St | $1395 | 3 | 1 | 1196 | 1.8 mi |
| 23 | 7249 Rhobell St | $1000 | 3 | 1 | 1092 | 0.7 mi |
| 24 | 10343 Rebel Rd | $1545 | 3 | 1.5 | 1260 | 1 mi |
| 25 | 7615 Sterlingshire St | $1350 | 3 | 2 | 1424 | 1.3 mi |
Projections