REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 0.1% first-year return on $46,200 initial cash invested.
Cash On Cash
0.1%
Cap Rate
6.72%
Rent
$1,789
Cashflow
$4
Rent Confidence: High
Annual
$21,468
Median
$1,895
Avg
$1,809
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment $44,000
Closing costs $2,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,789
Total Expenses $1,785
Mortgage P&I $1,139
Property Taxes $105
Home Insurance $77
PManagement 10% $179
CapEx 5% $89
Vacancy 6% $107
Maintenance 5% $89
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1922 Karen Dr | $1350 | 3 | 1 | 950 | 0.4 mi |
| 2 | 513 Bismark Dr | $1750 | 3 | 1 | 975 | 1.7 mi |
| 3 | 2129 Crystal Dr | $2300 | 3 | 1 | 1000 | 1.5 mi |
| 4 | 2211 Larimore Dr | $1495 | 3 | 1 | 925 | 2 mi |
| 5 | 70 Lyle Ln | $2050 | 3 | 1 | 950 | 2.9 mi |
| 6 | 420 Wanda Dr | $1950 | 3 | 1 | 899 | 2.3 mi |
| 7 | 1915 Dahlia Cir | $1645 | 3 | 1 | 1000 | 2.3 mi |
| 8 | 1221 Saturn Dr | $1900 | 3 | 1 | 1050 | 2.2 mi |
| 9 | 753 Winthorne Dr | $2195 | 3 | 1 | 1096 | 2.5 mi |
| 10 | 2630 Glenrose Ave | $2050 | 3 | 1 | 1075 | 3.3 mi |
| 11 | 1019 Norcross Dr | $1950 | 3 | 1 | 1322 | 0.8 mi |
| 12 | 2012 Farley Pl | $2200 | 3 | 1.5 | 1056 | 2.1 mi |
| 13 | 349 Wimpole Dr | $1895 | 3 | 1 | 1150 | 2.6 mi |
| 14 | 1983 Lavergne Ct | $1545 | 3 | 1 | 1134 | 2.7 mi |
| 15 | 2624 Emery Dr | $1800 | 3 | 1 | 1100 | 3.4 mi |
| 16 | 2400 Pickell Dr | $2800 | 3 | 1 | 1106 | 3.5 mi |
| 17 | 223 Blue Hills Dr | $2350 | 3 | 1 | 1139 | 3.1 mi |
| 18 | 2117 Farley Pl | $2140 | 3 | 1.5 | 1125 | 2.2 mi |
| 19 | 349 Dr, Unit Wimpole | $1895 | 3 | 1 | 1300 | 2.6 mi |
| 20 | 102 Graeme Dr, Unit B | $1400 | 3 | 1 | 1225 | 3.4 mi |
| 21 | 700 Patricia Dr | $775 | 1 | 0.2 mi | ||
| 22 | 2724 Mckeige Dr | $1900 | 3 | 1 | 1287 | 3.5 mi |
| 23 | 505 Millwood 3x1 5 Dr, Unit 1TH | $1875 | 3 | 1.5 | 1400 | 1 mi |
| 24 | 831 Glastonbury Rd | $874 | 1 | 0.9 mi | ||
| 25 | 1617 Lebanon 2x1 Pike, Unit B1 | $1142 | 2 | 1 | 925 | 1.5 mi |