REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 12.14% first-year return on $25,200 initial cash invested.
Cash On Cash
12.14%
Cap Rate
9.9%
Rent
$1,923
Cashflow
$255
Rent Confidence: High
Annual
$23,076
Median
$1,900
Avg
$1,923
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment 20% $24,000
Closing costs 1% $1,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,923
Total Expenses $1,668
Mortgage P&I 33% $639
Property Taxes 24% $469
Home Insurance 2% $42
HOA 1% $19
PManagement 10% $192
CapEx 5% $96
Vacancy 6% $115
Maintenance 5% $96
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4046 Westermill Dr | $1900 | 3 | 2 | 1927 | 0.4 mi |
| 2 | 15419 La Paloma Dr | $1850 | 3 | 2 | 1942 | 0.6 mi |
| 3 | 15323 Rio Plaza Dr | $2200 | 3 | 2 | 1971 | 0.8 mi |
| 4 | 7015 Caladero Dr | $1800 | 3 | 2 | 1928 | 0.8 mi |
| 5 | 6911 Leandra Dr | $1800 | 3 | 2 | 2060 | 0.4 mi |
| 6 | 15907 Vista Del Mar Dr | $1725 | 3 | 2 | 1880 | 0.8 mi |
| 7 | 15927 Wingdale Dr | $2100 | 3 | 2 | 1963 | 1.4 mi |
| 8 | 15422 Mendocino Dr | $1345 | 3 | 2 | 1906 | 1.2 mi |
| 9 | 7131 Addicks Clodine Rd | $1900 | 3 | 2 | 1908 | 1.2 mi |
| 10 | 3603 Mal Paso Ct | $1849 | 3 | 2 | 2001 | 1.3 mi |
| 11 | 15702 Mendocino Dr | $1900 | 3 | 2 | 1879 | 1.1 mi |
| 12 | 3611 Fiddlers Green Dr | $1975 | 3 | 2 | 1998 | 1.3 mi |
| 13 | 7335 Addicks Clodine Rd | $1900 | 3 | 2 | 1918 | 1.4 mi |
| 14 | 7334 La Granada Dr | $1850 | 3 | 2 | 1918 | 1.5 mi |
| 15 | 16211 Sierra Grande Dr | $2480 | 3 | 2 | 1992 | 1.5 mi |
| 16 | 15614 Mira Monte Ct | $1900 | 3 | 2 | 1883 | 1.3 mi |
| 17 | 15618 Camino Del Sol Dr | $1800 | 3 | 2 | 1918 | 1.6 mi |
| 18 | 15439 Sierra Valle Dr | $1900 | 3 | 2 | 1879 | 1.3 mi |
| 19 | 7211 Winkleman Rd | $1854 | 3 | 2 | 1890 | 1.5 mi |
| 20 | 16215 Pasadero Dr | $1935 | 3 | 2 | 1904 | 1.6 mi |
| 21 | 3315 Honey Creek Dr | $2250 | 3 | 2 | 2001 | 1.7 mi |
| 22 | 7106 Winkleman Rd | $1895 | 3 | 2 | 1863 | 1.4 mi |
| 23 | 15115 Corona Del Mar Dr | $1875 | 3 | 2 | 1849 | 1.3 mi |
| 24 | 6407 Vista Camino Dr | $2250 | 3 | 2 | 1837 | 1.3 mi |
| 25 | 7379 Addicks Clodine Rd | $1850 | 3 | 2 | 1876 | 1.6 mi |
Projections