REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 8.82% first-year return on $25,179 initial cash invested.
Cash On Cash
8.82%
Cap Rate
8.91%
Rent
$1,339
Cashflow
$185
Rent Confidence: High
Annual
$16,068
Median
$1,350
Avg
$1,339
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,179
Downpayment 20% $23,980
Closing costs 1% $1,199
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,339
Total Expenses $1,154
Mortgage P&I 48% $638
Property Taxes 9% $126
Home Insurance 3% $42
PManagement 10% $134
CapEx 5% $67
Vacancy 6% $80
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 10522 Fairland Dr | $1600 | 3 | 1 | 858 | 0.1 mi |
| 2 | 10105 Fairland Dr | $1300 | 3 | 1 | 852 | 0.3 mi |
| 3 | 10302 Chesterfield Dr | $1295 | 3 | 1 | 834 | 0.2 mi |
| 4 | 9702 Rosehaven Dr | $1350 | 3 | 1 | 855 | 0.8 mi |
| 5 | 10602 Rosehaven Dr | $1400 | 3 | 1 | 894 | 0.3 mi |
| 6 | 3522 Bloomfield St | $1145 | 3 | 1 | 900 | 0.4 mi |
| 7 | 3122 Corksie St | $1400 | 3 | 1 | 825 | 0.5 mi |
| 8 | 10315 Dulcimer St | $1400 | 3 | 1 | 916 | 0.4 mi |
| 9 | 10109 Dulcimer St | $1350 | 3 | 1 | 936 | 0.5 mi |
| 10 | 3026 Corksie St | $1395 | 3 | 1 | 932 | 0.6 mi |
| 11 | 9430 Heno St, Apt 1 | $1050 | 3 | 1 | 904 | 1.1 mi |
| 12 | 4219 Grassmere St | $985 | 3 | 1 | 904 | 1.1 mi |
| 13 | 10113 Dulcimer St | $1325 | 3 | 1 | 950 | 0.5 mi |
| 14 | 4213 Rockingham St | $985 | 3 | 1 | 904 | 1.3 mi |
| 15 | 11210 Leitrim Way | $1600 | 3 | 1 | 902 | 1.3 mi |
| 16 | 10614 Duane St | $1400 | 3 | 1 | 829 | 1.5 mi |
| 17 | 3121 Barberry Dr | $1450 | 3 | 1 | 936 | 0.8 mi |
| 18 | 4223 S Acres Dr | $1320 | 3 | 1 | 932 | 1.3 mi |
| 19 | 9216 Ashville Dr | $1200 | 3 | 1 | 936 | 1.3 mi |
| 20 | 3021 Chimira Ln | $1300 | 3 | 1 | 983 | 0.6 mi |
| 21 | 10614 Rosehaven Dr | $1500 | 3 | 1 | 1011 | 0.4 mi |
| 22 | 4223 Hartsville Rd | $1477 | 3 | 1 | 970 | 1.4 mi |
| 23 | 3819 Botany Ln | $1400 | 3 | 1 | 1030 | 1.4 mi |
| 24 | 9337 Fairland Dr | $1350 | 3 | 1 | 1080 | 1.1 mi |
| 25 | 3123 Groton Dr | $1500 | 3 | 1 | 1116 | 0.8 mi |
Projections