REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 19.21% first-year return on $22,050 initial cash invested.
Cash On Cash
19.21%
Cap Rate
11.34%
Rent
$1,608
Cashflow
$353
Rent Confidence: High
Annual
$19,296
Median
$1,525
Avg
$1,588
Samples
25
Financing
Purchase Price $105k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $22,050
Downpayment 20% $21,000
Closing costs 1% $1,050
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,608
Total Expenses $1,255
Mortgage P&I 35% $559
Property Taxes 15% $242
Home Insurance 2% $37
PManagement 10% $161
CapEx 5% $80
Vacancy 6% $96
Maintenance 5% $80
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 10114 Chesterfield Dr | $2700 | 3 | 1 | 1372 | 0.4 mi |
| 2 | 3025 Chimira Ln | $1495 | 3 | 1 | 1246 | 0.4 mi |
| 3 | 3025 Nita St | $1500 | 3 | 1 | 1196 | 0.3 mi |
| 4 | 9502 Sierra Dr | $1550 | 3 | 1 | 1220 | 0.9 mi |
| 5 | 2929 Sunbeam St | $1415 | 3 | 1 | 1195 | 0.7 mi |
| 6 | 3718 Botany Ln | $1350 | 3 | 1 | 1238 | 1.5 mi |
| 7 | 4326 Hartsville Rd | $1375 | 3 | 1 | 1254 | 1.8 mi |
| 8 | 3349 Airport Blvd | $1200 | 3 | 1 | 1124 | 0.2 mi |
| 9 | 3630 Corksie St | $1350 | 3 | 1 | 1150 | 0.7 mi |
| 10 | 10610 Leitrim Way | $1850 | 3 | 1.5 | 1310 | 1.1 mi |
| 11 | 9701 Fairland Dr | $1400 | 3 | 1 | 1140 | 0.7 mi |
| 12 | 3019 Friar Point Rd | $1695 | 3 | 1 | 1128 | 0.6 mi |
| 13 | 11022 Segrest Dr | $2000 | 3 | 1.5 | 1308 | 1.3 mi |
| 14 | 3011 Friar Point Rd | $1470 | 3 | 1 | 1126 | 0.6 mi |
| 15 | 11410 Leitrim Way | $1650 | 3 | 1 | 1200 | 1.6 mi |
| 16 | 4114 Dacca Dr | $1800 | 3 | 1 | 1174 | 1.3 mi |
| 17 | 3123 Groton Dr | $1500 | 3 | 1 | 1116 | 0.6 mi |
| 18 | 4139 Holloway Dr | $1600 | 3 | 1 | 1167 | 1.3 mi |
| 19 | 3525 Corksie St | $1550 | 3 | 1 | 1100 | 0.6 mi |
| 20 | 9317 Fairland Dr | $1792 | 3 | 1 | 1143 | 1.2 mi |
| 21 | 9329 Chesterfield Dr | $1280 | 3 | 1 | 1128 | 1.2 mi |
| 22 | 4406 Dacca Dr | $1600 | 3 | 1 | 1164 | 1.7 mi |
| 23 | 10855 Fairland Dr | $1525 | 3 | 2 | 1323 | 0.6 mi |
| 24 | 9337 Fairland Dr | $1350 | 3 | 1 | 1080 | 1.1 mi |
| 25 | 3110 Sparrow St | $1700 | 3 | 2 | 1314 | 0.7 mi |
Projections