REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $92,190 initial cash invested.
Cash On Cash
-11.34%
Cap Rate
4.33%
Rent
$2,338
Cashflow
-$871
Rent Confidence: High
Annual
$28,056
Median
$2,395
Avg
$2,339
Samples
25
Financing
Purchase Price $439k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $92,190
Downpayment $87,800
Closing costs $4,390
Rehab $0
Furnishing $0
Cashflow
Total Income $2,338
Total Expenses $3,209
Mortgage P&I $2,337
Property Taxes $110
Home Insurance $154
PManagement $234
CapEx $117
Vacancy $140
Maintenance $117
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 65 Tipperary Dr | $2200 | 3 | 2 | 1244 | 1 mi |
| 2 | 28 Sunset Dr | $2400 | 3 | 2 | 1344 | 1.6 mi |
| 3 | 112 Wicklow Dr | $1925 | 3 | 1.5 | 1247 | 0.6 mi |
| 4 | 62 Tipperary Dr | $2100 | 3 | 2 | 1568 | 1 mi |
| 5 | 12 Guinevere Ct | $2300 | 3 | 2 | 1350 | 3.1 mi |
| 6 | 102 Estelle Park Dr | $2600 | 3 | 2 | 1312 | 3.8 mi |
| 7 | 117 Estelle Park Dr | $2495 | 3 | 2 | 1335 | 3.6 mi |
| 8 | 38 Stone Owl Trl | $2295 | 3 | 2 | 1354 | 3.9 mi |
| 9 | 40 Stone Owl Trl | $2295 | 3 | 2 | 1354 | 3.9 mi |
| 10 | 180 Lees Creek Rd | $2395 | 3 | 2 | 0.7 mi | |
| 11 | 140 Northbend Dr | $3000 | 3 | 2.5 | 1200 | 2.3 mi |
| 12 | 343 Camelia Ln | $1875 | 3 | 2 | 1568 | 2.1 mi |
| 13 | 121 Estelle Park Dr | $2395 | 3 | 2 | 1420 | 3.6 mi |
| 14 | 59 Johnston Blvd | $2300 | 3 | 2 | 1232 | 4.4 mi |
| 15 | 104 Appalachian Way | $2195 | 3 | 2 | 1280 | 5 mi |
| 16 | 917 Olivette Rd | $2450 | 3 | 2 | 1500 | 2.9 mi |
| 17 | 45 Oak Hill Dr | $2400 | 3 | 2 | 1162 | 3.7 mi |
| 18 | 9 Alex Breeze Way | $1850 | 3 | 2 | 1261 | 4.9 mi |
| 19 | 7A Woodfin Ave | $2395 | 3 | 2.5 | 1272 | 3.6 mi |
| 20 | 12 Revonda Dr | $2395 | 3 | 2.5 | 1424 | 2.4 mi |
| 21 | 100 Pace Ln | $2100 | 3 | 2 | 1337 | 5 mi |
| 22 | 68 Rash Rd | $2395 | 3 | 1.5 | 1242 | 3.7 mi |
| 23 | 408 Villas Ct | $1900 | 3 | 2.5 | 1300 | 4.1 mi |
| 24 | 41 Fieldcrest Cir | $2875 | 3 | 2 | 1711 | 2 mi |
| 25 | 7 City Cove Ln | $2950 | 3 | 2 | 1160 | 4.4 mi |