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 $35,679 initial cash invested.
Cash On Cash
-3.09%
Cap Rate
6.25%
Rent
$1,348
Cashflow
-$92
Rent Confidence: High
Annual
$16,176
Median
$1,300
Avg
$1,348
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $35,679
Downpayment 20% $33,980
Closing costs 1% $1,699
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,348
Total Expenses $1,440
Mortgage P&I 68% $910
Property Taxes 9% $120
Home Insurance 4% $60
PManagement 10% $135
CapEx 5% $67
Vacancy 6% $81
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3813 Grizzard Rd NW | $1600 | 3 | 2 | 1200 | 1.1 mi |
| 2 | 2421 Redmont Rd NW | $1295 | 3 | 2 | 1146 | 0.9 mi |
| 3 | 4311 Chalet Cir NW | $1150 | 3 | 2 | 1132 | 0.8 mi |
| 4 | 3319 E Tucker Dr NW | $1200 | 3 | 2 | 1200 | 1.8 mi |
| 5 | 4216 Chalet Cir NW | $1150 | 3 | 2 | 1296 | 0.7 mi |
| 6 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 0.6 mi |
| 7 | 2622 Brookline Dr NW | $1300 | 3 | 2 | 1116 | 1 mi |
| 8 | 2104 Shady Ln NW | $1300 | 3 | 2 | 1373 | 0.2 mi |
| 9 | 3811 Grizzard Rd NW | $1250 | 3 | 2 | 1109 | 1.1 mi |
| 10 | 4617 Daugette Dr NW | $1350 | 3 | 2 | 1269 | 1.4 mi |
| 11 | 5024 Grizzard Rd NW | $1245 | 3 | 2 | 1275 | 1.5 mi |
| 12 | 2611 Trail Ridge Rd NW | $1415 | 3 | 2 | 1300 | 1.1 mi |
| 13 | 3701 Crestmore Ave NW | $1595 | 3 | 2 | 1300 | 1.2 mi |
| 14 | 3104 N Nevel Cir NW | $1275 | 3 | 2 | 1100 | 1.4 mi |
| 15 | 2601 Dry Creek Rd | $1275 | 3 | 2 | 1098 | 1.6 mi |
| 16 | 2110 Lufkin Dr NW | $1400 | 3 | 1.5 | 1270 | 0.3 mi |
| 17 | 4001 Sparkman Dr S | $1295 | 3 | 1.5 | 1138 | 0.6 mi |
| 18 | 4001 Sparkman Dr NW | $1295 | 3 | 1.5 | 1138 | 0.6 mi |
| 19 | 3207 Delia Ln NW | $1310 | 3 | 2 | 1122 | 2.1 mi |
| 20 | 2211 N Laverne Dr | $1450 | 3 | 1.5 | 1147 | 0.8 mi |
| 21 | 4304 Chalet Cir NW | $1395 | 3 | 2 | 1408 | 0.8 mi |
| 22 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 0.5 mi |
| 23 | 3510 Avondale Dr NW | $1195 | 3 | 2 | 1100 | 2.1 mi |
| 24 | 3103 Greenhill Dr NW | $1475 | 3 | 2 | 1098 | 2.1 mi |
| 25 | 3011 Love Ave NW | $1250 | 3 | 2 | 1075 | 1.9 mi |
Projections