REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $63,000 initial cash invested.
Cash On Cash
-10.9%
Cap Rate
4.58%
Rent
$2,419
Cashflow
-$572
Rent Confidence: High
Annual
$29,028
Median
$2,400
Avg
$2,445
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment $60,000
Closing costs $3,000
Rehab $0
Furnishing $0
Cashflow
Total Income $2,419
Total Expenses $2,991
Mortgage P&I $1,597
Property Taxes $660
Home Insurance $105
PManagement $242
CapEx $121
Vacancy $145
Maintenance $121
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 11903 Spring Hill Dr | $2900 | 4 | 3 | 2050 | 0.8 mi |
| 2 | 1808 Shaker Trl | $2395 | 4 | 3 | 2072 | 0.9 mi |
| 3 | 11725 Timber Heights Dr | $2250 | 4 | 3 | 2099 | 1.1 mi |
| 4 | 12101 Sunderland Dr | $2400 | 4 | 2 | 1764 | 0.5 mi |
| 5 | 11501 Flushwing Dr | $2295 | 4 | 3 | 2099 | 1.3 mi |
| 6 | 11307 Gadsen Ln, Unit 100 | $2500 | 4 | 2.5 | 1945 | 1 mi |
| 7 | 918 Berrywood Dr | $2500 | 4 | 2 | 1728 | 0.6 mi |
| 8 | 1711 Tun Tavern Trl | $2375 | 4 | 2.5 | 1972 | 0.9 mi |
| 9 | 12208 Farnish Cv | $2500 | 4 | 2.5 | 1938 | 1.2 mi |
| 10 | 1608 Roseburg Dr | $2400 | 4 | 2.5 | 1972 | 1 mi |
| 11 | 11323 Gadsen Ln, Unit 92 | $2450 | 4 | 2.5 | 2016 | 0.9 mi |
| 12 | 1900 Sorghum Hill Dr | $2195 | 4 | 2 | 1781 | 1.2 mi |
| 13 | 11508 Satchel Dr | $2500 | 4 | 2 | 1685 | 0.7 mi |
| 14 | 10720 Sorghum Hill Cv | $2175 | 4 | 2.5 | 2000 | 1.2 mi |
| 15 | 1612 Musket Valley Trl | $2250 | 4 | 2 | 1685 | 0.8 mi |
| 16 | 1908 Wayward Sun Dr | $2600 | 4 | 3 | 2331 | 1.2 mi |
| 17 | 11612 February Dr | $3400 | 4 | 2 | 1972 | 0.4 mi |
| 18 | 11709 Goddard Bluff Cv | $2700 | 4 | 2.5 | 2236 | 0.5 mi |
| 19 | 1608 Bowerton Dr | $2200 | 4 | 2.5 | 2250 | 0.6 mi |
| 20 | 11903 Oak Trl | $2500 | 4 | 2 | 1614 | 1.1 mi |
| 21 | 11612 Timber Heights Dr | $2400 | 4 | 2 | 1962 | 0.9 mi |
| 22 | 1306 July Dr | $2600 | 4 | 2 | 2029 | 0.6 mi |
| 23 | 1305 March Dr | $2400 | 4 | 2 | 2027 | 0.7 mi |
| 24 | 11800 Oak Haven Rd | $2250 | 4 | 2 | 1982 | 1 mi |
| 25 | 1909 Shaker Trl | $2000 | 4 | 2.5 | 2250 | 1 mi |