REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1217 W 42nd St, Savannah, GA 31415
$120,000 • 3 beds • 2 baths • 1105 sqft
This property could be a profitable Long-Term investment with a projected 43.48% first-year return on $25,200 initial cash invested.
Cash On Cash
43.48%
Cap Rate
16.62%
Rent
$2,200
Signal: Low
Cashflow
$913
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment $24,000
Closing costs $1,200
Rehab $0
Furnishing $0
Cashflow
Total Income $2,200
Total Expenses $1,287
Mortgage P&I $639
Property Taxes $34
Home Insurance $42
PManagement $220
CapEx $110
Vacancy $132
Maintenance $110
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 823 W 39th St | $1850 | 3 | 2 | 1100 | 0.5 mi |
| 2 | 2006 Bulloch St | $3750 | 3 | 2 | 1120 | 0.8 mi |
| 3 | 509 W 38th St, # B | $2300 | 3 | 2 | 1100 | 1 mi |
| 4 | 512 W 38th St, Unit B | $1425 | 3 | 2 | 1099 | 1 mi |
| 5 | 910 W Victory Dr | $1600 | 3 | 2 | 1019 | 0.5 mi |
| 6 | 910 W Victory Vic Dr W, Unit 910 | $1600 | 3 | 2 | 1019 | 0.5 mi |
| 7 | 505 W 38th St | $2200 | 3 | 2 | 1050 | 1 mi |
| 8 | 920 W 51st St | $2000 | 3 | 2 | 1030 | 0.8 mi |
| 9 | 302 W 54th St | $2400 | 3 | 2 | 1150 | 1.5 mi |
| 10 | 119 E 40th St | $1800 | 3 | 2 | 1150 | 1.7 mi |
| 11 | 707 W 44th St | $1795 | 3 | 2 | 1262 | 0.6 mi |
| 12 | 309 W 33rd St, Unit B | $2500 | 3 | 2 | 1209 | 1.4 mi |
| 13 | 309 W 33rd St | $2800 | 3 | 2 | 1209 | 1.4 mi |
| 14 | 25 W 54th St | $2500 | 3 | 2 | 1000 | 1.7 mi |
| 15 | 206 W 34th St, Unit A | $2400 | 3 | 1.5 | 1089 | 1.5 mi |
| 16 | 505 W 38th St, # 505 | $2000 | 3 | 1.5 | 1050 | 1 mi |
| 17 | 314 W 42nd St, Unit Main | $2400 | 3 | 2 | 1300 | 1.1 mi |
| 18 | 310 W 42nd St | $2300 | 3 | 2 | 1300 | 1.1 mi |
| 19 | 1208 Murphy Ave | $1450 | 3 | 2 | 960 | 1.4 mi |
| 20 | 310 W 42nd St, Unit Main | $2300 | 3 | 2 | 1300 | 1.1 mi |
| 21 | 625 W 38th St | $1695 | 3 | 2 | 1368 | 0.8 mi |
| 22 | 308 W 40th St, Unit A | $3400 | 3 | 1.5 | 1200 | 1.1 mi |
| 23 | 121 W 57th St | $1800 | 3 | 2 | 942 | 1.8 mi |
| 24 | 213 W 31st St | $2500 | 3 | 1.5 | 1184 | 1.6 mi |
| 25 | 914 W 42nd St | $1595 | 3 | 1 | 1056 | 0.3 mi |