REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.62% first-year return on $52,500 initial cash invested.
Cash On Cash
1.62%
Cap Rate
7.26%
Rent
$2,214
Cashflow
$71
Rent Confidence: High
Annual
$26,568
Median
$2,175
Avg
$2,215
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $2,214
Total Expenses $2,143
Mortgage P&I $1,331
Property Taxes $148
Home Insurance $88
PManagement $221
CapEx $111
Vacancy $133
Maintenance $111
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 719 Brooks Ave | $2295 | 3 | 2 | 1536 | 0.4 mi |
| 2 | 1512 Heritage View Blvd | $2085 | 3 | 2 | 1522 | 0.7 mi |
| 3 | 1512 Heritage View Blvd | $2085 | 3 | 2 | 1522 | 0.7 mi |
| 4 | 816 Redfern Ct | $2275 | 3 | 2 | 1605 | 0.9 mi |
| 5 | 105 Nelson Ct W | $1755 | 3 | 2 | 1512 | 1.9 mi |
| 6 | 105 Nelson Ct W | $1755 | 3 | 2 | 1512 | 1.9 mi |
| 7 | 433 Amquiwood Ct | $2170 | 3 | 2 | 1422 | 1 mi |
| 8 | 327 E Marthona Rd | $2800 | 3 | 2 | 1575 | 1.9 mi |
| 9 | 2209 Milan Ct | $1895 | 3 | 2 | 1400 | 1.3 mi |
| 10 | 336 Nesbitt Ln | $2000 | 3 | 2 | 1364 | 1.1 mi |
| 11 | 720 Carmel Ave | $2200 | 3 | 2 | 1424 | 1.8 mi |
| 12 | 266 Neelys Bend Rd | $2500 | 3 | 2 | 1668 | 1.3 mi |
| 13 | 1333 Apple Valley Rd | $2200 | 3 | 2 | 1393 | 1.7 mi |
| 14 | 2324 Franco Rd | $2100 | 3 | 2.5 | 1500 | 1.4 mi |
| 15 | 805 Redfern Ct | $2420 | 3 | 2 | 1752 | 1 mi |
| 16 | 721 Shandale Dr | $2320 | 3 | 2 | 1733 | 1.2 mi |
| 17 | 823 Neelys Chase Dr | $2090 | 3 | 2 | 1346 | 1.6 mi |
| 18 | 712 Shandale Dr | $2515 | 3 | 2.5 | 1442 | 1.1 mi |
| 19 | 200 May Dr | $1925 | 3 | 2 | 1300 | 1.3 mi |
| 20 | 350 Nesbitt Ln | $2175 | 3 | 2 | 1291 | 1.2 mi |
| 21 | 310 Duling Ave | $1930 | 3 | 2 | 1200 | 0.3 mi |
| 22 | 1119 Snow Ave Unit E | $2500 | 3 | 2.5 | 1559 | 1.6 mi |
| 23 | 223 Hillcrest Dr | $3000 | 3 | 2.5 | 1561 | 1.6 mi |
| 24 | 227A Hillcrest Dr | $2299 | 3 | 2.5 | 1560 | 1.6 mi |
| 25 | 1737 Heritage Glen Dr | $2080 | 3 | 2 | 1205 | 0.8 mi |