REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $60,879 initial cash invested.
Cash On Cash
-9.95%
Cap Rate
4.67%
Rent
$1,816
Cashflow
-$505
Rent Confidence: High
Annual
$21,792
Median
$1,745
Avg
$1,793
Samples
25
Financing
Purchase Price $290k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,879
Downpayment $57,980
Closing costs $2,899
Rehab $0
Furnishing $0
Cashflow
Total Income $1,816
Total Expenses $2,321
Mortgage P&I $1,543
Property Taxes $203
Home Insurance $102
PManagement $182
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1413 Garner Rd | $1450 | 3 | 1 | 1269 | 1.5 mi |
| 2 | 2001 Southgate Dr | $1800 | 3 | 1 | 1175 | 0.9 mi |
| 3 | 1913 Bates St | $1650 | 3 | 1 | 1100 | 0.7 mi |
| 4 | 1905 Charles St | $1500 | 3 | 1 | 1096 | 0.9 mi |
| 5 | 1304 Seabrook Rd | $1700 | 3 | 1 | 1120 | 1.3 mi |
| 6 | 708 Hadley Rd | $1649 | 3 | 1 | 0.8 mi | |
| 7 | 1217 Southgate Dr | $1795 | 3 | 2 | 1427 | 1.5 mi |
| 8 | 2704 Lead Crystal Ct | $1745 | 3 | 2 | 1426 | 1.6 mi |
| 9 | 1203 Bunche Dr | $1295 | 3 | 1 | 1000 | 0.2 mi |
| 10 | 904 Seabrook Rd | $1750 | 3 | 2 | 1460 | 1.3 mi |
| 11 | 2434 Jimmy Carter Way | $1780 | 3 | 2 | 1391 | 1.6 mi |
| 12 | 852 Newcombe Rd | $3000 | 3 | 2 | 1300 | 0.6 mi |
| 13 | 1433 Garner Rd | $2575 | 3 | 2 | 1365 | 1.5 mi |
| 14 | 1200 Armstrong Cir | $2200 | 3 | 2 | 1346 | 1.3 mi |
| 15 | 721 Bunche Dr | $1395 | 3 | 1 | 1000 | 0.6 mi |
| 16 | 820 Newcombe Rd | $1695 | 3 | 1 | 995 | 0.7 mi |
| 17 | 712 Hadley Rd | $1750 | 3 | 2 | 1271 | 0.7 mi |
| 18 | 1308 Seabrook Rd | $1695 | 3 | 2 | 1320 | 1.3 mi |
| 19 | 819 Hadley Rd | $1375 | 3 | 1 | 975 | 0.6 mi |
| 20 | 1121 Savannah Dr | $1800 | 3 | 1.5 | 1188 | 1.4 mi |
| 21 | 772 Lunar Dr | $1500 | 3 | 1 | 1.7 mi | |
| 22 | 3213 Burntwood Cir | $1920 | 3 | 2 | 1327 | 1.6 mi |
| 23 | 2716 Purple Garnet Way | $2095 | 3 | 2 | 1531 | 1.6 mi |
| 24 | 2045 Star Sapphire Dr | $1980 | 3 | 2 | 1324 | 1.7 mi |
| 25 | 3400 Fatima Ct | $1725 | 3 | 2 | 1347 | 1.9 mi |