REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $31,479 initial cash invested.
Cash On Cash
-3.09%
Cap Rate
6.2%
Rent
$1,140
Cashflow
-$81
Rent Confidence: High
Annual
$13,680
Median
$1,150
Avg
$1,141
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment 20% $29,980
Closing costs 1% $1,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,140
Total Expenses $1,221
Mortgage P&I 70% $798
Property Taxes 7% $75
Home Insurance 5% $52
PManagement 10% $114
CapEx 5% $57
Vacancy 6% $68
Maintenance 5% $57
Other 0% $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 | 197 Wilkenson Dr NE | $1250 | 3 | 1 | 864 | 0.2 mi |
| 3 | 214 Victory Ln NE | $900 | 3 | 1 | 900 | 0.2 mi |
| 4 | 3202 Normandale Dr NW | $995 | 3 | 1 | 882 | 1.4 mi |
| 5 | 601 Merry Oaks Cir NW | $1350 | 3 | 1 | 900 | 1.4 mi |
| 6 | 179 Wilkenson Dr NE | $1175 | 3 | 1 | 1000 | 0.1 mi |
| 7 | 205 Victory Ln NW | $1100 | 3 | 1 | 1000 | 0.2 mi |
| 8 | 229 Victory Ln NE | $950 | 3 | 1 | 1000 | 0.4 mi |
| 9 | 104 Whitney Ave NE | $1125 | 3 | 1 | 1013 | 0.3 mi |
| 10 | 3809 Melody Rd NE | $975 | 3 | 1 | 1000 | 0.5 mi |
| 11 | 2124 Atkins Dr NW | $1150 | 3 | 1 | 864 | 2 mi |
| 12 | 110 Wilkenson Dr NE | $1150 | 3 | 1 | 1030 | 0.2 mi |
| 13 | 2136 Evans Ave NW | $1195 | 3 | 1 | 864 | 2.1 mi |
| 14 | 2115 Lee High Dr NE | $1295 | 3 | 1 | 870 | 2.8 mi |
| 15 | 4808 Shawmont Dr NW | $1000 | 3 | 1 | 864 | 2.8 mi |
| 16 | 4718 Meridian St N | $1250 | 3 | 1 | 1000 | 1.6 mi |
| 17 | 3215 Yale Cir NW | $1250 | 3 | 1 | 925 | 2.7 mi |
| 18 | 2401 Mount Vernon Rd NW | $995 | 3 | 1 | 950 | 2.4 mi |
| 19 | 423 S Plymouth Rd NW | $1300 | 3 | 1 | 1035 | 1.3 mi |
| 20 | 2242 Norwood Dr NW | $1050 | 3 | 1 | 960 | 2.3 mi |
| 21 | 2210 Norwood Dr NW | $1295 | 3 | 1 | 984 | 2.1 mi |
| 22 | 4805 Padgett Dr NW | $1195 | 3 | 1 | 1000 | 2.2 mi |
| 23 | 2608 Huntsville St NW | $1175 | 3 | 1 | 984 | 2.5 mi |
| 24 | 404 Max Luther Dr NW | $1350 | 3 | 1 | 1000 | 2.3 mi |
| 25 | 2467 Mount Vernon Rd NW | $900 | 3 | 1 | 999 | 2.6 mi |
Projections