REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 32.73% first-year return on $27,279 initial cash invested.
Cash On Cash
32.73%
Cap Rate
13.87%
Rent
$1,999
Cashflow
$744
Rent Confidence: High
Annual
$23,988
Median
$1,995
Avg
$2,003
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $27,279
Downpayment $25,980
Closing costs $1,299
Rehab $0
Furnishing $0
Cashflow
Total Income $1,999
Total Expenses $1,255
Mortgage P&I $657
Property Taxes $32
Home Insurance $46
PManagement 10% $200
CapEx 5% $100
Vacancy 6% $120
Maintenance 5% $100
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 300 Dahlia Dr | $1449 | 3 | 1 | 1138 | 0.2 mi |
| 2 | 113 Templeton Rd, Apt 8 | $1700 | 3 | 1.5 | 1400 | 0.9 mi |
| 3 | 3812 Thrall Dr | $1700 | 3 | 1 | 1200 | 2 mi |
| 4 | 4807 Seminole Rd | $1500 | 3 | 1 | 1188 | 2.5 mi |
| 5 | 2515 Cedar Ln, # 1 | $1495 | 3 | 2 | 1300 | 0.6 mi |
| 6 | 2511 Cedar Ln, # 1 | $1695 | 3 | 1 | 0.6 mi | |
| 7 | 2524 Fair Dr | $1995 | 3 | 2 | 1300 | 0.8 mi |
| 8 | 2300 Cedar Ln | $1995 | 3 | 2 | 1452 | 0.8 mi |
| 9 | 6609 Northern Rd | $2165 | 3 | 2 | 1355 | 2.1 mi |
| 10 | 205 Kingwood Rd | $2700 | 3 | 2 | 1200 | 0.4 mi |
| 11 | 2514 Tecoma Dr | $1980 | 3 | 1 | 1200 | 3.5 mi |
| 12 | 2306 Parkway Dr | $2500 | 3 | 1 | 956 | 0.9 mi |
| 13 | 1802 Charles Dr | $2900 | 3 | 2 | 1264 | 1.5 mi |
| 14 | 5611 Dogwood Rd | $2100 | 3 | 1 | 1000 | 1.7 mi |
| 15 | 4518 Estonia Dr | $1800 | 3 | 2 | 1416 | 2.2 mi |
| 16 | 2105 Karnswood Dr | $1995 | 3 | 2.5 | 1400 | 0.9 mi |
| 17 | 5314 Rosebay Rd | $1795 | 3 | 2 | 1200 | 1.2 mi |
| 18 | 4130 Oakstone Ln | $2300 | 3 | 2 | 1424 | 2.7 mi |
| 19 | 3500 Whittle Springs Rd | $1995 | 3 | 1.5 | 1508 | 3.6 mi |
| 20 | 7005 Buddy J Ln | $1795 | 3 | 2 | 1400 | 3.5 mi |
| 21 | 2426 Highland Dr | $2100 | 3 | 2 | 1650 | 1.2 mi |
| 22 | 6613 Ne Burbank Cir | $2000 | 3 | 2 | 1292 | 3.2 mi |
| 23 | 1214 Watercress Dr | $1850 | 3 | 2 | 1238 | 2.7 mi |
| 24 | 4805 Pam Ct | $2010 | 3 | 2 | 1152 | 1.8 mi |
| 25 | 2311 Woods End Dr | $2555 | 3 | 2.5 | 1544 | 0.9 mi |