REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.54% first-year return on $63,000 initial cash invested.
Cash On Cash
-11.54%
Cap Rate
4.34%
Rent
$1,896
Cashflow
-$606
Rent Confidence: High
Annual
$22,752
Median
$1,875
Avg
$1,896
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment $60,000
Closing costs $3,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,896
Total Expenses $2,502
Mortgage P&I $1,597
Property Taxes $282
Home Insurance $105
HOA $24
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 | 14901 Nuttall Dr | $1950 | 3 | 2 | 1369 | 0.5 mi |
| 2 | 15117 Bigelow Dr | $1800 | 3 | 2 | 1326 | 0.2 mi |
| 3 | 5801 Montrelia Dr | $2000 | 3 | 2 | 1370 | 0.9 mi |
| 4 | 5709 Roderick Dr | $1795 | 3 | 2 | 1370 | 1 mi |
| 5 | 15111 Mimebark Way | $1795 | 3 | 2 | 1326 | 0.6 mi |
| 6 | 5808 Roderick Dr | $1940 | 3 | 2 | 1370 | 1.1 mi |
| 7 | 4608 Castleman Dr | $1695 | 3 | 2 | 1411 | 0.8 mi |
| 8 | 6107 Diamondleaf Bnd | $1850 | 3 | 2 | 1400 | 1.1 mi |
| 9 | 15212 Sabal Palm Rd | $1765 | 3 | 2 | 1300 | 0.7 mi |
| 10 | 613 Silver Wing Dr | $1900 | 3 | 2 | 1370 | 1.5 mi |
| 11 | 4504 Halliday Ave | $1925 | 3 | 2 | 1344 | 1.2 mi |
| 12 | 15213 Shell Bark Cv | $1750 | 3 | 2 | 1401 | 1.2 mi |
| 13 | 15104 Bullbrier Rd | $1850 | 3 | 2 | 1401 | 1.2 mi |
| 14 | 4616 Graceful Ln | $1795 | 3 | 2 | 1346 | 1.3 mi |
| 15 | 708 Silver Wing Dr | $1900 | 3 | 2 | 1370 | 1.5 mi |
| 16 | 15208 Guffey Dr | $2000 | 3 | 2 | 1412 | 1.1 mi |
| 17 | 4614 Halliday Ave | $1875 | 3 | 2 | 1412 | 1.1 mi |
| 18 | 4615 Halliday Ave | $1875 | 3 | 2 | 1412 | 1.1 mi |
| 19 | 14603 Rumfeldt St | $1995 | 3 | 2 | 1381 | 1.5 mi |
| 20 | 14605 Highsmith St | $2200 | 3 | 2 | 1376 | 1.6 mi |
| 21 | 15006 Parrish Ln | $1800 | 3 | 2 | 1397 | 1.4 mi |
| 22 | 15202 Lucian St | $1949 | 3 | 2 | 1397 | 1.4 mi |
| 23 | 5716 Roderick Dr | $1850 | 3 | 2 | 1429 | 1 mi |
| 24 | 5721 Brocade Dr | $2200 | 3 | 2 | 1464 | 0.7 mi |
| 25 | 15117 Siberian Elm Ln | $1945 | 3 | 2 | 1415 | 1.3 mi |