REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $91,350 initial cash invested.
Cash On Cash
-14.13%
Cap Rate
3.52%
Rent
$1,917
Cashflow
-$1,076
Rent Confidence: High
Annual
$23,004
Median
$1,800
Avg
$1,917
Samples
25
Financing
Purchase Price $435k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $91,350
Downpayment 20% $87,000
Closing costs 1% $4,350
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,917
Total Expenses $2,993
Mortgage P&I 118% $2,256
Property Taxes 4% $86
Home Insurance 8% $152
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 | 648 Sand Hill Rd | $1750 | 2 | 2 | 1123 | 2.1 mi |
| 2 | 22 Scottsdale Dr | $2300 | 2 | 2 | 1100 | 2.2 mi |
| 3 | 4406 Marble Way | $1895 | 2 | 2 | 1127 | 2.8 mi |
| 4 | 4 Mill Creek Loop | $1800 | 2 | 2 | 1120 | 3.1 mi |
| 5 | 402 Sand Hill Rd | $3250 | 2 | 2 | 1048 | 2.4 mi |
| 6 | 77 Trotter Pl | $1700 | 2 | 2 | 1040 | 2.3 mi |
| 7 | 4104 Marble Way | $1600 | 2 | 2 | 1176 | 2.8 mi |
| 8 | 3903 Florham Pl | $1750 | 2 | 2 | 1176 | 2.8 mi |
| 9 | 39 Belmont Ave, # 2 | $1600 | 2 | 2 | 1204 | 2.7 mi |
| 10 | 39 Belmont Ave, Unit 2 | $1600 | 2 | 2 | 1204 | 2.7 mi |
| 11 | 17 Morris St | $2250 | 2 | 2 | 1100 | 3.4 mi |
| 12 | 10 Laurel Loop | $2000 | 2 | 2 | 1188 | 3.3 mi |
| 13 | 39 Belmont Ave, Unit 1 | $1600 | 2 | 2 | 1251 | 2.7 mi |
| 14 | 39 Belmont Ave, # 1 | $1600 | 2 | 2 | 1251 | 2.7 mi |
| 15 | 8 Bear Creek Dr | $2095 | 2 | 2 | 950 | 1.8 mi |
| 16 | 33 Enka Orchard St | $2000 | 2 | 2 | 1060 | 3.6 mi |
| 17 | 1849 Old Haywood Rd | $1750 | 2 | 2 | 819 | 0.4 mi |
| 18 | 3 Mill Creek Loop | $1850 | 2 | 2.5 | 1120 | 3.2 mi |
| 19 | 816 Starnes Cove Rd | $1995 | 2 | 2 | 1021 | 3.5 mi |
| 20 | 24 Mill Creek Loop | $1750 | 2 | 2.5 | 1100 | 3.2 mi |
| 21 | 34 Selwyn Rd, Apt B | $1750 | 2 | 1.5 | 1000 | 1.8 mi |
| 22 | 356 Deaverview Rd | $1695 | 2 | 2 | 1.4 mi | |
| 23 | 11 Friendly Holw, Unit Friendly | $1990 | 2 | 1.5 | 950 | 1.5 mi |
| 24 | 87 Middlemont Only Ave, Unit Cat | $2250 | 2 | 1 | 1100 | 2.2 mi |
| 25 | 87 Middlemont Ave | $2100 | 2 | 1 | 1100 | 2.2 mi |
Projections