REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 36.61% first-year return on $41,790 initial cash invested.
Cash On Cash
36.61%
Cap Rate
15.12%
Rent
$3,529
Cashflow
$1,275
Rent Confidence: High
Annual
$42,348
Median
$3,250
Avg
$3,486
Samples
25
Financing
Purchase Price $199k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $41,790
Downpayment 20% $39,800
Closing costs 1% $1,990
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $3,529
Total Expenses $2,254
Mortgage P&I 30% $1,056
Property Taxes 6% $211
Home Insurance 2% $70
PManagement 10% $353
CapEx 5% $176
Vacancy 6% $212
Maintenance 5% $176
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 14311 Debba Dv | $3795 | 3 | 2 | 2524 | 0.6 mi |
| 2 | 1510 Westward Ho Trl | $2400 | 3 | 2 | 2300 | 0.6 mi |
| 3 | 2806 Geronimo Trl | $4750 | 3 | 2.5 | 2614 | 1.1 mi |
| 4 | 14707 Little Fox Trl | $5000 | 3 | 2.5 | 2499 | 1.3 mi |
| 5 | 16447 Lake Loop | $4995 | 3 | 2 | 2456 | 2.7 mi |
| 6 | 2915 Chisholm Trl | $5000 | 3 | 2.5 | 2482 | 1.4 mi |
| 7 | 2104 Crazyhorse Pass | $2700 | 3 | 2 | 2030 | 0.4 mi |
| 8 | 159 Roberto, Unit 14B | $2750 | 3 | 2.5 | 2676 | 2.4 mi |
| 9 | 411 Bellagio Dr, Unit 25B | $2500 | 3 | 2.5 | 2700 | 2.3 mi |
| 10 | 12828 Appaloosa Chase Dr | $2700 | 3 | 2 | 2413 | 2.8 mi |
| 11 | 181 Roberto Dr, Unit 17A | $2900 | 3 | 2.5 | 2535 | 2.3 mi |
| 12 | 16451 Lake Loop | $3500 | 3 | 2.5 | 2584 | 2.7 mi |
| 13 | 15003 Nightingale Ln | $3200 | 3 | 2 | 2200 | 2.1 mi |
| 14 | 15000 Texas St | $5000 | 3 | 2.5 | 2810 | 2.4 mi |
| 15 | 2400 White Dove Pass | $3250 | 3 | 2.5 | 2181 | 0.6 mi |
| 16 | 2907 Chisholm Trl | $3500 | 3 | 3 | 2517 | 1.4 mi |
| 17 | 1813 Quanah Parker Trl | $3200 | 3 | 2 | 1739 | 0.2 mi |
| 18 | 2012 Indian Creek Rd | $3500 | 3 | 2 | 1788 | 0.5 mi |
| 19 | 14618 S Mansfield Dam Ct S, Unit 8 | $2900 | 3 | 2.5 | 2900 | 2.7 mi |
| 20 | 4000 Ranch Rd, 620 N Unit 21 | $3300 | 3 | 2.5 | 2399 | 2.8 mi |
| 21 | 2750 Grimes Ranch Rd | $2450 | 3 | 2 | 2141 | 2.9 mi |
| 22 | 14309 Debba Dr | $2900 | 3 | 2 | 1753 | 0.6 mi |
| 23 | 14908 Oklahoma St | $4000 | 3 | 2.5 | 2292 | 2.3 mi |
| 24 | 14909 Texas St | $3950 | 3 | 2.5 | 2300 | 2.4 mi |
| 25 | 111 Roberto, Unit 8B | $3000 | 3 | 3 | 2566 | 2.5 mi |
Projections