REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $65,100 initial cash invested.
Cash On Cash
-13.24%
Cap Rate
3.94%
Rent
$1,731
Cashflow
-$718
Rent Confidence: High
Annual
$20,772
Median
$1,695
Avg
$1,732
Samples
25
Financing
Purchase Price $310k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,100
Downpayment 20% $62,000
Closing costs 1% $3,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,731
Total Expenses $2,449
Mortgage P&I 95% $1,650
Property Taxes 14% $235
Home Insurance 6% $108
HOA 0% $5
PManagement 10% $173
CapEx 5% $87
Vacancy 6% $104
Maintenance 5% $87
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1500 Eva Mae Dr, # 102 | $1595 | 3 | 3 | 1300 | 1.2 mi |
| 2 | 1212 Haybrook Ln, # 101 | $1595 | 3 | 3 | 1250 | 1.2 mi |
| 3 | 816 Oak Center Dr | $1900 | 3 | 3 | 1441 | 1.5 mi |
| 4 | 831 Oak Center Dr, # 1 | $1795 | 3 | 3 | 1460 | 1.5 mi |
| 5 | 835 Oak Center Dr | $1949 | 3 | 3 | 1463 | 1.4 mi |
| 6 | 801 Star Ridge Dr | $1849 | 3 | 3 | 1463 | 1.6 mi |
| 7 | 803 Oak Center Dr | $1900 | 3 | 2.5 | 1328 | 1.5 mi |
| 8 | 4005 Chinese Fir Trl | $1885 | 3 | 2.5 | 1462 | 0.3 mi |
| 9 | 2508 Landale Ct | $1649 | 3 | 2.5 | 1404 | 1.1 mi |
| 10 | 1705 Pebble Ridge Dr | $2100 | 3 | 3 | 1130 | 1 mi |
| 11 | 4803 Tanglewood Oaks St | $1550 | 3 | 2.5 | 1316 | 1.8 mi |
| 12 | 4811 Tanglewood Oaks St | $1550 | 3 | 2.5 | 1352 | 1.8 mi |
| 13 | 1216 Haybrook Ln, Unit 102 | $1550 | 3 | 2.5 | 1250 | 1.2 mi |
| 14 | 1212 Haybrook Ln, Unit 101 | $1550 | 3 | 2.5 | 1250 | 1.2 mi |
| 15 | 1500 Eva Mae Dr, Unit 102 | $1495 | 3 | 2.5 | 1249 | 1.2 mi |
| 16 | 1736 Brown Owl Dr | $1760 | 3 | 3 | 1105 | 1 mi |
| 17 | 1208 Haybrook Ln, Unit 102 | $1595 | 3 | 2.5 | 1250 | 1.2 mi |
| 18 | 1224 Haybrook Ln | $1595 | 3 | 2.5 | 1250 | 1.1 mi |
| 19 | 1220 Haybrook Ln, Unit 101 | $1595 | 3 | 2.5 | 1250 | 1.1 mi |
| 20 | 1208 Haybrook Ln, Unit 101 | $1595 | 3 | 2.5 | 1250 | 1.2 mi |
| 21 | 1601 Briarmont Ct | $1695 | 3 | 2.5 | 1200 | 1.1 mi |
| 22 | 1233 Garden Stone Dr | $1745 | 3 | 3 | 1600 | 1.6 mi |
| 23 | 804 Oak Center Dr | $1900 | 3 | 2.5 | 1447 | 1.5 mi |
| 24 | 1416 Oxleymare Dr | $2000 | 3 | 3 | 1690 | 1 mi |
| 25 | 830 Oak Center Dr | $1899 | 3 | 2.5 | 1456 | 1.5 mi |
Projections