REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $57,750 initial cash invested.
Cash On Cash
-7.48%
Cap Rate
5.21%
Rent
$1,786
Cashflow
-$360
Rent Confidence: High
Annual
$21,432
Median
$1,795
Avg
$1,810
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment 20% $55,000
Closing costs 1% $2,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,786
Total Expenses $2,146
Mortgage P&I 82% $1,464
Property Taxes 5% $88
Home Insurance 5% $96
HOA 2% $34
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 | 133 Point Break Dr | $1400 | 3 | 2 | 1169 | 0.2 mi |
| 2 | 113 Butkus Dr, Unit 3 | $1650 | 3 | 2 | 1300 | 0.3 mi |
| 3 | 113 Butkus Dr | $1550 | 3 | 2 | 1302 | 0.3 mi |
| 4 | 114 Butkus Dr | $1680 | 3 | 2 | 1302 | 0.4 mi |
| 5 | 217 Stonebridge Dr | $1800 | 3 | 2 | 1275 | 0.8 mi |
| 6 | 2443 Morlynn Dr | $2200 | 3 | 2 | 1287 | 1.2 mi |
| 7 | 2503 Morlynn Dr | $2400 | 3 | 2 | 1300 | 1.3 mi |
| 8 | 801 Pafko St, Unit 801 | $2000 | 3 | 2 | 1416 | 0.4 mi |
| 9 | 1145 Peace Pipe Pl, Unit 101 | $1675 | 3 | 2 | 1175 | 3.1 mi |
| 10 | 1133 Peace Pipe Pl | $1550 | 3 | 2 | 1201 | 3.2 mi |
| 11 | 1133 Peace Pipe Pl, Unit 201 | $1550 | 3 | 2 | 1201 | 3.2 mi |
| 12 | 101 Palm Cove Cir | $2100 | 3 | 2 | 0.2 mi | |
| 13 | 1145 Peace Pipe Pl | $1495 | 3 | 2 | 1225 | 3.1 mi |
| 14 | Reduced 134 Butkus Dr, Unit 2 | $1600 | 3 | 2 | 0.5 mi | |
| 15 | 134 Butkus Dr, Unit 2 | $1700 | 3 | 2 | 0.5 mi | |
| 16 | 523 Hobie Cat Rd | $1900 | 3 | 2 | 1352 | 1.9 mi |
| 17 | 157 Villa Grande St, Unit B | $1900 | 3 | 2.5 | 1142 | 2.8 mi |
| 18 | 2 Sioux Trl | $2300 | 3 | 2 | 1400 | 1.5 mi |
| 19 | 123 Coldwater Cir | $2200 | 3 | 2 | 1500 | 0.7 mi |
| 20 | 492 Wallingford Cir | $1900 | 3 | 2 | 1500 | 0.8 mi |
| 21 | 482 Wallingford Cir | $1795 | 3 | 2 | 0.8 mi | |
| 22 | 3806 Maypop Cir | $1475 | 3 | 2 | 0.8 mi | |
| 23 | 1109 Peace Pipe Pl, Unit 3-204 | $1900 | 3 | 2 | 1252 | 3.3 mi |
| 24 | 1141 Peace Pipe Pl | $1700 | 3 | 2 | 1275 | 3.1 mi |
| 25 | 315 Augustine Dr | $1825 | 3 | 2 | 1264 | 3.2 mi |
Projections