REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $52,479 initial cash invested.
Cash On Cash
-7.29%
Cap Rate
5.26%
Rent
$2,186
Cashflow
-$319
Rent Confidence: High
Annual
$26,232
Median
$2,199
Avg
$2,187
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 6.8%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment $49,980
Closing costs $2,499
Rehab $0
Furnishing $0
Cashflow
Total Income $2,186
Total Expenses $2,505
Mortgage P&I $1,306
Property Taxes $543
Home Insurance $88
PManagement 10% $219
CapEx 5% $109
Vacancy 6% $131
Maintenance 5% $109
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 9610 Teasdale Ter | $1950 | 3 | 2 | 1200 | 0.6 mi |
| 2 | 10004 Dorset Dr | $2100 | 3 | 2 | 1239 | 0.4 mi |
| 3 | 10010 Childress Dr | $2200 | 3 | 2 | 1189 | 0.8 mi |
| 4 | 9800 Cottle Dr | $2300 | 3 | 2 | 1260 | 0.6 mi |
| 5 | 1807 Whitaker Dr | $1950 | 3 | 2 | 1280 | 0.6 mi |
| 6 | 10108 Floyd Dr | $2250 | 3 | 2 | 1274 | 0.7 mi |
| 7 | 2100 Langdale Ln | $2095 | 3 | 2 | 1274 | 1 mi |
| 8 | 2007 Arborside Dr | $2175 | 3 | 2 | 1292 | 0.8 mi |
| 9 | 2024 Langdale Ln | $2100 | 3 | 2 | 1292 | 0.9 mi |
| 10 | 405 E Grady Dr | $2199 | 3 | 2 | 1181 | 1.8 mi |
| 11 | 10106 Warrington Cv | $1895 | 3 | 2 | 1369 | 0.5 mi |
| 12 | 9709 Hansford Dr | $2600 | 3 | 2 | 1345 | 0.8 mi |
| 13 | 1905 Daleside Ln | $2179 | 3 | 2 | 1356 | 0.7 mi |
| 14 | 303 W Garrett Run | $2100 | 3 | 2 | 1235 | 2 mi |
| 15 | 1413 Brighton Ln | $2300 | 3 | 2 | 1382 | 0.6 mi |
| 16 | 2101 Ettalee Ct | $2400 | 3 | 2 | 1356 | 0.8 mi |
| 17 | 9911 Dorset Dr | $1925 | 3 | 1.5 | 1270 | 0.3 mi |
| 18 | 2011 Langdale Ln | $1950 | 3 | 2 | 1368 | 0.8 mi |
| 19 | 2100 Daleside Ln | $2300 | 3 | 2 | 1366 | 0.8 mi |
| 20 | 10825 Tildon Ave | $2200 | 3 | 2 | 1366 | 1 mi |
| 21 | 2025 Grow Ln | $1950 | 3 | 2 | 1375 | 0.9 mi |
| 22 | 8908 Capitol Dr | $2400 | 3 | 2 | 1285 | 2 mi |
| 23 | 1212 Bonnie Brae St, Unit 1 | $2400 | 3 | 2 | 997 | 0.4 mi |
| 24 | 1212 Bonnie Brae St | $2400 | 3 | 2 | 997 | 0.4 mi |
| 25 | 9717 Hansford Dr | $2350 | 3 | 2 | 1020 | 0.7 mi |