REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
172 Wilkenson Dr NE, Huntsville, AL 35811
$149,900 • 3 beds • 1 baths • 884 sqft
This property looks like a bad Long-Term investment with a projected -2.86% first-year return on $31,479 initial cash invested.
Cash On Cash
-2.86%
Cap Rate
6.25%
Rent
$1,150
Signal: Med.
Cashflow
-$75
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment $29,980
Closing costs $1,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,150
Total Expenses $1,225
Mortgage P&I $798
Property Taxes $75
Home Insurance $52
PManagement $115
CapEx $58
Vacancy $69
Maintenance $58
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 160 Wilkenson Dr NE | $1150 | 3 | 1 | 870 | 0.1 mi |
| 2 | 214 Victory Ln NE | $900 | 3 | 1 | 900 | 0.2 mi |
| 3 | 3202 Normandale Dr NW | $1085 | 3 | 1 | 882 | 1.4 mi |
| 4 | 601 Merry Oaks Cir NW | $1350 | 3 | 1 | 900 | 1.4 mi |
| 5 | 205 Victory Ln NW | $1100 | 3 | 1 | 1000 | 0.2 mi |
| 6 | 229 Victory Ln NE | $950 | 3 | 1 | 1000 | 0.4 mi |
| 7 | 104 Whitney Ave NE | $1125 | 3 | 1 | 1013 | 0.3 mi |
| 8 | 2232 Atkins Dr NW | $1125 | 3 | 1 | 882 | 2.4 mi |
| 9 | 2402 Tuxedo Dr NW | $1150 | 3 | 1 | 864 | 2.5 mi |
| 10 | 2115 Lee High Dr NE | $1325 | 3 | 1 | 870 | 2.8 mi |
| 11 | 4808 Shawmont Dr NW | $1000 | 3 | 1 | 864 | 2.8 mi |
| 12 | 4718 Meridian St N | $1275 | 3 | 1 | 1000 | 1.6 mi |
| 13 | 3215 Yale Cir NW | $1250 | 3 | 1 | 925 | 2.7 mi |
| 14 | 2401 Mount Vernon Rd NW | $995 | 3 | 1 | 950 | 2.4 mi |
| 15 | 2210 Norwood Dr NW | $1295 | 3 | 1 | 984 | 2.1 mi |
| 16 | 4805 Padgett Dr NW | $1195 | 3 | 1 | 1000 | 2.2 mi |
| 17 | 2608 Huntsville St NW | $1175 | 3 | 1 | 984 | 2.5 mi |
| 18 | 404 Max Luther Dr NW | $1350 | 3 | 1 | 1000 | 2.3 mi |
| 19 | 2467 Mount Vernon Rd NW | $900 | 3 | 1 | 999 | 2.6 mi |
| 20 | 3609 Lakewood Rd NW | $1095 | 3 | 1 | 1100 | 1.4 mi |
| 21 | 4307 Memorial Pkwy N | $1450 | 3 | 1 | 1100 | 1.4 mi |
| 22 | 2226 Norwood Dr NW | $1150 | 3 | 1 | 1044 | 2.3 mi |
| 23 | 2122 Griffith Dr NW | $985 | 3 | 1 | 1075 | 1.9 mi |
| 24 | 2211 Harris Rd NW | $1325 | 3 | 1 | 1075 | 1.9 mi |
| 25 | 2236 Kamis Cir NW | $1295 | 3 | 1 | 1053 | 2.3 mi |