REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $63,924 initial cash invested.
Cash On Cash
-9.78%
Cap Rate
4.74%
Rent
$2,055
Cashflow
-$521
Rent Confidence: High
Annual
$24,660
Median
$1,995
Avg
$2,055
Samples
25
Financing
Purchase Price $304k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,924
Downpayment $60,880
Closing costs $3,044
Rehab $0
Furnishing $0
Cashflow
Total Income $2,055
Total Expenses $2,576
Mortgage P&I $1,620
Property Taxes $316
Home Insurance $105
PManagement $206
CapEx $103
Vacancy $123
Maintenance $103
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2100 Lampwick Cir | $2295 | 3 | 2 | 1148 | 0.1 mi |
| 2 | 12800 Esplanade St | $1950 | 3 | 2 | 1145 | 0.2 mi |
| 3 | 2103 Lampwick Cir | $2150 | 3 | 2 | 1111 | 0.2 mi |
| 4 | 1903 Metairie Cir | $1895 | 3 | 2 | 1158 | 0.3 mi |
| 5 | 2106 Brandywine Ln | $2200 | 3 | 2 | 1113 | 0.3 mi |
| 6 | 2104 Red Stone Ln | $1900 | 3 | 2 | 1102 | 0.2 mi |
| 7 | 12911 Lamplight Village Ave | $1800 | 3 | 2 | 1110 | 0.3 mi |
| 8 | 12601 Lamplight Village Ave | $2300 | 3 | 2 | 1188 | 0.2 mi |
| 9 | 12600 Rampart St | $1945 | 3 | 2 | 1102 | 0.4 mi |
| 10 | 2114 Brandywine Ln | $2475 | 3 | 2 | 1176 | 0.4 mi |
| 11 | 12912 Staton Dr | $2000 | 3 | 2 | 1112 | 0.5 mi |
| 12 | 12325 Emery Oaks Rd | $2195 | 3 | 2 | 1144 | 0.9 mi |
| 13 | 2006 Carriage Park Ln | $1895 | 3 | 2 | 1199 | 0.2 mi |
| 14 | 1909 Esplanade Cir | $1750 | 3 | 2 | 1095 | 0.3 mi |
| 15 | 12907 Lamplight Village Ave | $1975 | 3 | 2 | 1197 | 0.3 mi |
| 16 | 13014 Staton Dr | $1900 | 3 | 2 | 1178 | 0.7 mi |
| 17 | 12300 Cedarspur Rd | $2100 | 3 | 2 | 1163 | 1 mi |
| 18 | 13030 Staton Dr | $1950 | 3 | 2 | 1094 | 0.8 mi |
| 19 | 13007 Rampart St | $1850 | 3 | 2 | 1078 | 0.6 mi |
| 20 | 12902 Lamplight Village Ave | $1995 | 3 | 2 | 1234 | 0.2 mi |
| 21 | 12328 Marogot Run | $2500 | 3 | 2 | 1092 | 0.9 mi |
| 22 | 1905 Dumaine Cir | $2250 | 3 | 2 | 1235 | 0.3 mi |
| 23 | 2202 Cedar Bend Dr, Unit B | $2195 | 3 | 2 | 1105 | 1.1 mi |
| 24 | 12905 N Widge Dr | $2100 | 3 | 2 | 1072 | 0.7 mi |
| 25 | 12607 Limerick Ave | $1800 | 3 | 2 | 1257 | 0.2 mi |