REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $49,329 initial cash invested.
Cash On Cash
-2.48%
Cap Rate
6.33%
Rent
$1,818
Cashflow
-$102
Rent Confidence: High
Annual
$21,816
Median
$1,700
Avg
$1,823
Samples
25
Financing
Purchase Price $235k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,329
Downpayment $46,980
Closing costs $2,349
Rehab $0
Furnishing $0
Cashflow
Total Income $1,818
Total Expenses $1,920
Mortgage P&I $1,250
Property Taxes $115
Home Insurance $82
PManagement $182
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2206 Causton Bluff Rd | $1200 | 3 | 1 | 1150 | 0.2 mi |
| 2 | 2137 Bolling St | $1600 | 3 | 1 | 1204 | 1.3 mi |
| 3 | 216-A Screven Ave | $1675 | 3 | 1 | 1110 | 0.8 mi |
| 4 | 2125 Iowa St | $1395 | 3 | 1 | 1100 | 0.8 mi |
| 5 | 2031 Utah St | $2300 | 3 | 1 | 1348 | 0.3 mi |
| 6 | 2032 Florida Ave | $1395 | 3 | 1 | 1104 | 1.7 mi |
| 7 | 2309 New Mexico St | $1800 | 3 | 1 | 1002 | 0.4 mi |
| 8 | 2125 Alaska St | $1700 | 3 | 1 | 1292 | 1.4 mi |
| 9 | 2110 E Gwinnett St | $1475 | 3 | 1 | 1056 | 1.2 mi |
| 10 | 1112 E Bolton St | $1600 | 3 | 1 | 1112 | 2.5 mi |
| 11 | 2132 Greenwood St | $1500 | 3 | 1 | 912 | 0.3 mi |
| 12 | 106 Helmken St | $1700 | 3 | 1 | 1025 | 1.9 mi |
| 13 | 1810 E 32nd St | $3000 | 3 | 1.5 | 1218 | 1.9 mi |
| 14 | 2012 Hawthorne St | $1600 | 3 | 1 | 0.3 mi | |
| 15 | 1943 New Mexico St | $1475 | 3 | 1 | 0.4 mi | |
| 16 | 305 Forrest Ave | $1995 | 3 | 2 | 1196 | 1 mi |
| 17 | 1227 E Park Ave | $1775 | 3 | 1 | 1012 | 2.4 mi |
| 18 | 1848 Greenville St | $2950 | 3 | 2 | 1144 | 1.1 mi |
| 19 | 310 Forrest Ave | $1600 | 3 | 1 | 900 | 1 mi |
| 20 | 515 Pennsylvania Ave | $875 | 3 | 2 | 1252 | 0.9 mi |
| 21 | 1928 Skidaway Rd | $2100 | 3 | 1 | 1448 | 2.1 mi |
| 22 | 1620 E 34th St | $2000 | 3 | 1 | 1416 | 2.4 mi |
| 23 | 111 Daisy Ct | $2900 | 3 | 2 | 1200 | 1.7 mi |
| 24 | 16 Helmken St | $1955 | 3 | 1 | 924 | 1.9 mi |
| 25 | 1915 Duval St | $2000 | 3 | 2 | 1300 | 0.7 mi |