REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $62,895 initial cash invested.
Cash On Cash
-14.27%
Cap Rate
3.8%
Rent
$2,033
Cashflow
-$748
Rent Confidence: High
Annual
$24,396
Median
$1,925
Avg
$2,035
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,895
Downpayment $59,900
Closing costs $2,995
Rehab $0
Furnishing $0
Cashflow
Total Income $2,033
Total Expenses $2,781
Mortgage P&I $1,594
Property Taxes $512
Home Insurance $105
HOA $41
PManagement $203
CapEx $102
Vacancy $122
Maintenance $102
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5616 Brougham Way | $1950 | 3 | 2 | 1203 | 0.1 mi |
| 2 | 5609 Clyde Ln | $1850 | 3 | 2 | 1203 | 0.2 mi |
| 3 | 5600 Liberton Ln | $1750 | 3 | 2 | 1111 | 0.1 mi |
| 4 | 13021 Foreston Dr | $2100 | 3 | 2 | 1205 | 1.4 mi |
| 5 | 6502 Routenburn St | $1900 | 3 | 2 | 1205 | 1.5 mi |
| 6 | 13020 Tarland St | $1995 | 3 | 2 | 1205 | 1.5 mi |
| 7 | 13019 Tarland St | $2800 | 3 | 2 | 1205 | 1.5 mi |
| 8 | 6510 Routenburn St | $1899 | 3 | 2 | 1200 | 1.5 mi |
| 9 | 5521 Liberton Ln | $1895 | 3 | 2 | 1340 | 0.1 mi |
| 10 | 5621 E Liberton Ln | $1850 | 3 | 2 | 1341 | 0.1 mi |
| 11 | 5636 Liberton Ln | $1800 | 3 | 2 | 1341 | 0.2 mi |
| 12 | 12308 Drummond Dr | $1800 | 3 | 2 | 1341 | 0.2 mi |
| 13 | 13501 Moura Cv | $1925 | 3 | 2 | 1203 | 2.3 mi |
| 14 | 12305 Granton Cv | $1925 | 3 | 2 | 1390 | 0.4 mi |
| 15 | 12800 Anthology St | $2145 | 3 | 2 | 1364 | 1.5 mi |
| 16 | 13105 Foreston Dr | $1850 | 3 | 2 | 1400 | 1.4 mi |
| 17 | 13010 Tarland St | $1950 | 3 | 2 | 1417 | 1.4 mi |
| 18 | 12601 Innovar Cir, Unit D2 | $2390 | 3 | 2 | 1430 | 1.4 mi |
| 19 | 5800 Maciver Dr | $2200 | 3 | 2 | 1442 | 1.3 mi |
| 20 | 12601 Innovar Cir, Unit D1 | $2431 | 3 | 2 | 1439 | 1.4 mi |
| 21 | 3500 E Parmer Ln, Unit C1 | $2638 | 3 | 2 | 1430 | 1.5 mi |
| 22 | 11905 Gaelic Dr | $1895 | 3 | 2 | 1442 | 1.5 mi |
| 23 | 5713 Cass Ct | $2050 | 3 | 2 | 1412 | 2 mi |
| 24 | 3525 Ortman Dr | $1995 | 3 | 2 | 1370 | 2.5 mi |
| 25 | 11629 Gaelic Dr | $1900 | 3 | 2 | 1442 | 1.8 mi |