REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.93% first-year return on $56,910 initial cash invested.
Cash On Cash
-7.93%
Cap Rate
5.11%
Rent
$1,752
Cashflow
-$376
Rent Confidence: High
Annual
$21,024
Median
$1,700
Avg
$1,752
Samples
25
Financing
Purchase Price $271k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $56,910
Downpayment $54,200
Closing costs $2,710
Rehab $0
Furnishing $0
Cashflow
Total Income $1,752
Total Expenses $2,128
Mortgage P&I $1,442
Property Taxes $135
Home Insurance $95
PManagement $175
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2001 Southgate Dr | $1800 | 3 | 1 | 1175 | 0.2 mi |
| 2 | 1304 Seabrook Rd | $1550 | 3 | 1 | 1120 | 1.4 mi |
| 3 | 1108 Savannah Dr | $1700 | 3 | 1 | 1100 | 1.7 mi |
| 4 | 2407 Maplewood Ln | $1640 | 3 | 2 | 1296 | 0.9 mi |
| 5 | 2045 Star Sapphire Dr | $1980 | 3 | 2 | 1324 | 0.7 mi |
| 6 | 1913 Bates St | $1650 | 3 | 1 | 1100 | 1.8 mi |
| 7 | 1905 Charles St | $1500 | 3 | 1 | 1096 | 2 mi |
| 8 | 1121 Savannah Dr | $1800 | 3 | 1.5 | 1188 | 1.6 mi |
| 9 | 1203 Bunche Dr | $1295 | 3 | 1 | 1000 | 1.1 mi |
| 10 | 1308 Seabrook Rd | $1695 | 3 | 2 | 1320 | 1.4 mi |
| 11 | 1704 Fox Hollow Dr | $1350 | 3 | 2 | 1292 | 1.5 mi |
| 12 | 852 Newcombe Rd | $3000 | 3 | 2 | 1300 | 1.6 mi |
| 13 | 2904 Buckthorne Ct | $1795 | 3 | 2 | 1241 | 1.1 mi |
| 14 | 1217 Southgate Dr | $1795 | 3 | 2 | 1427 | 0.4 mi |
| 15 | 3004 Slippery Elm Dr | $1630 | 3 | 1.5 | 1108 | 1.1 mi |
| 16 | 2434 Jimmy Carter Way | $1780 | 3 | 2 | 1391 | 0.8 mi |
| 17 | 2704 Lead Crystal Ct | $1745 | 3 | 2 | 1426 | 0.5 mi |
| 18 | 1424 Beverly Dr, Unit A | $1800 | 3 | 1 | 1030 | 1.8 mi |
| 19 | 613 Juno Ct | $1590 | 3 | 1 | 1025 | 1.9 mi |
| 20 | 2701 Lead Crystal Ct | $1850 | 3 | 2.5 | 1292 | 0.4 mi |
| 21 | 2509 Baney Ct | $1690 | 3 | 2 | 1221 | 1.1 mi |
| 22 | 1200 Armstrong Cir | $2200 | 3 | 2 | 1346 | 1.5 mi |
| 23 | 2813 Smoke Pl | $1365 | 3 | 2 | 1355 | 1.4 mi |
| 24 | 3213 Burntwood Cir | $1920 | 3 | 2 | 1327 | 1.7 mi |
| 25 | 3224 Cotton Grv, Run | $1679 | 3 | 2 | 1313 | 1.9 mi |