REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $61,950 initial cash invested.
Cash On Cash
-7.98%
Cap Rate
5.1%
Rent
$1,895
Cashflow
-$412
Rent Confidence: High
Annual
$22,740
Median
$1,770
Avg
$1,896
Samples
25
Financing
Purchase Price $295k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $61,950
Downpayment $59,000
Closing costs $2,950
Rehab $0
Furnishing $0
Cashflow
Total Income $1,895
Total Expenses $2,307
Mortgage P&I $1,570
Property Taxes $140
Home Insurance $103
PManagement $190
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1117 Thelonious Dr | $1700 | 3 | 2 | 1103 | 0.4 mi |
| 2 | 2524 Baney Ct | $1770 | 3 | 2 | 1148 | 0.6 mi |
| 3 | 1109 Thelonious Dr | $2400 | 3 | 2 | 1072 | 0.4 mi |
| 4 | 1600 Elkpark Dr | $1600 | 3 | 2 | 1123 | 1.2 mi |
| 5 | 917 Skinner Dr | $1595 | 3 | 2 | 1128 | 1.3 mi |
| 6 | 2504 Evers Dr | $1795 | 3 | 2 | 1203 | 0.6 mi |
| 7 | 2509 Baney Ct | $1690 | 3 | 2 | 1221 | 0.5 mi |
| 8 | 2520 Baney Ct | $1825 | 3 | 2 | 1219 | 0.5 mi |
| 9 | 1805 Elkpark Dr | $1650 | 3 | 2 | 1088 | 1.1 mi |
| 10 | 1435 Garner Rd | $2650 | 3 | 2 | 1142 | 1.7 mi |
| 11 | 860 Darby St | $1550 | 3 | 2 | 1045 | 0.8 mi |
| 12 | 2451 Jimmy Carter Way | $1699 | 3 | 2 | 1092 | 1.6 mi |
| 13 | 1616 Elkpark Dr | $1690 | 3 | 2 | 1200 | 1.2 mi |
| 14 | 2720 Sanderford Rd | $1700 | 3 | 2 | 1216 | 1.2 mi |
| 15 | 712 Hadley Rd | $1750 | 3 | 2 | 1271 | 0.8 mi |
| 16 | 852 Newcombe Rd | $3000 | 3 | 2 | 1300 | 0.6 mi |
| 17 | 3113 Woodbine Ct | $1590 | 3 | 2 | 1050 | 1.6 mi |
| 18 | 1112 Coleman St | $2350 | 3 | 2 | 1201 | 1.8 mi |
| 19 | 961 Skinner Dr | $1800 | 3 | 2 | 1030 | 1.4 mi |
| 20 | 1135 S State St | $2700 | 3 | 2 | 1197 | 1.8 mi |
| 21 | 2517 Dandridge Dr | $1810 | 3 | 2.5 | 1185 | 0.6 mi |
| 22 | 2904 Buckthorne Ct | $1795 | 3 | 2 | 1241 | 1.5 mi |
| 23 | 2504 Fitzgerald Dr | $1799 | 3 | 1.5 | 1082 | 0.9 mi |
| 24 | 1308 Seabrook Rd | $1695 | 3 | 2 | 1320 | 1 mi |
| 25 | 1121 Savannah Dr | $1800 | 3 | 1.5 | 1188 | 1.1 mi |