REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 19.65% first-year return on $27,298 initial cash invested.
Cash On Cash
19.65%
Cap Rate
10.96%
Rent
$1,694
Cashflow
$447
Rent Confidence: High
Annual
$20,328
Median
$1,700
Avg
$1,675
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $27,298
Downpayment 20% $25,998
Closing costs 1% $1,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,694
Total Expenses $1,247
Mortgage P&I 39% $655
Property Taxes 6% $105
Home Insurance 3% $46
PManagement 10% $169
CapEx 5% $85
Vacancy 6% $102
Maintenance 5% $85
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 419 S Hembree St | $1450 | 3 | 1 | 1557 | 1.4 mi |
| 2 | 2569 Brooks Ave | $1875 | 3 | 1 | 1500 | 1.3 mi |
| 3 | 2909 Woodbine Ave | $1800 | 3 | 1 | 1452 | 2.2 mi |
| 4 | 205 Carta Rd | $2000 | 3 | 1 | 1500 | 2.7 mi |
| 5 | 612 N Chestnut St | $1900 | 3 | 1 | 1471 | 2.6 mi |
| 6 | 2745 Tarleton Ave | $1596 | 3 | 1 | 1323 | 1.6 mi |
| 7 | 221 S Castle St | $1495 | 3 | 1 | 1294 | 1.4 mi |
| 8 | 3116 Sunset Ave | $1450 | 3 | 1 | 0.8 mi | |
| 9 | 2729 E Magnolia Ave | $1800 | 3 | 2 | 1594 | 2 mi |
| 10 | 230 Nash Rd | $1500 | 3 | 1 | 1288 | 2.3 mi |
| 11 | 3632 Mcdonald Rd | $1000 | 3 | 1 | 1092 | 0.5 mi |
| 12 | 3900 Alma Ave | $1400 | 3 | 1 | 1200 | 1.6 mi |
| 13 | 2331 Riverside Dr | $1850 | 3 | 1 | 1250 | 2.2 mi |
| 14 | 5017 Mcintyre Rd | $1299 | 3 | 1 | 1774 | 3.8 mi |
| 15 | 2301 Brooks Ave | $1700 | 3 | 1 | 1211 | 2 mi |
| 16 | 3807 Hampton Ave | $1700 | 3 | 1 | 1200 | 1.9 mi |
| 17 | 2314 E 5th Ave | $1650 | 3 | 1 | 1284 | 2.7 mi |
| 18 | 3219 E 5th Ave, Unit 3219 | $1650 | 3 | 1.5 | 1350 | 1.9 mi |
| 19 | 3715 Skyline Dr | $1499 | 3 | 2 | 1800 | 1 mi |
| 20 | 2418 Selma Ave | $1595 | 3 | 2 | 1480 | 2.1 mi |
| 21 | 2443 Jefferson Ave | $2300 | 3 | 2 | 1521 | 2.7 mi |
| 22 | 1601 Robert Huff Ln | $1800 | 3 | 2 | 1274 | 0.3 mi |
| 23 | 408 Oakland St | $1795 | 3 | 2 | 1330 | 1 mi |
| 24 | 4145 Holston Dr | $1995 | 3 | 2 | 1800 | 1.8 mi |
| 25 | 2316 E 5th Ave | $1775 | 3 | 2 | 1478 | 2.7 mi |
Projections