REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.67% first-year return on $56,700 initial cash invested.
Cash On Cash
-2.67%
Cap Rate
6.3%
Rent
$2,149
Cashflow
-$126
Rent Confidence: High
Annual
$25,788
Median
$2,140
Avg
$2,146
Samples
25
Financing
Purchase Price $270k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $56,700
Downpayment 20% $54,000
Closing costs 1% $2,700
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,149
Total Expenses $2,275
Mortgage P&I 67% $1,437
Property Taxes 9% $186
Home Insurance 4% $94
PManagement 10% $215
CapEx 5% $107
Vacancy 6% $129
Maintenance 5% $107
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 528 Janice Dr | $2390 | 4 | 2 | 1600 | 0.8 mi |
| 2 | 605 St Cloud Dr | $2000 | 4 | 2 | 1750 | 1.3 mi |
| 3 | 501 Bell Trace Ln | $2135 | 4 | 2 | 1669 | 2.6 mi |
| 4 | 804 Irma Dr | $2500 | 4 | 2 | 1672 | 2.7 mi |
| 5 | 3741 Faulkner Dr | $2000 | 4 | 2 | 1688 | 2.7 mi |
| 6 | 4911 Pearson Pl | $2215 | 4 | 2 | 1800 | 1.8 mi |
| 7 | 4909 Algonquin Trl | $2500 | 4 | 2 | 1930 | 1.1 mi |
| 8 | 308 Brittany Park Pl | $1995 | 4 | 2 | 1260 | 1.6 mi |
| 9 | 4903 Raywood Ln | $1995 | 4 | 1.5 | 1400 | 2.1 mi |
| 10 | 640 Roxanne Dr | $2250 | 4 | 3 | 1704 | 0.8 mi |
| 11 | 173 Ocala Dr | $2349 | 4 | 2.5 | 1974 | 0.5 mi |
| 12 | 433 Barkley Ct | $2095 | 4 | 2 | 2.5 mi | |
| 13 | 5561 Oak Chase Dr | $2195 | 4 | 2 | 2.5 mi | |
| 14 | 313 Leopole Rd | $2750 | 4 | 2 | 2262 | 2.7 mi |
| 15 | 166 Suzanne Dr | $1528 | 3 | 2 | 1454 | 0.7 mi |
| 16 | 5510 Country Dr, Apt 64 | $1700 | 3 | 2 | 1480 | 1.1 mi |
| 17 | 5510 Country Dr, Apt 88 | $1575 | 3 | 2 | 1480 | 1.1 mi |
| 18 | 5510 Country Dr | $1650 | 3 | 2 | 1480 | 1.1 mi |
| 19 | 505 Janice Dr | $1800 | 3 | 2 | 1650 | 0.9 mi |
| 20 | 665 Roxanne Dr | $2140 | 3 | 2 | 1451 | 0.9 mi |
| 21 | 150 Delvin Dr | $2495 | 4 | 2.5 | 2550 | 0.6 mi |
| 22 | 5023 Packard Dr | $2650 | 3 | 2 | 1459 | 1.3 mi |
| 23 | 502 Highcrest Dr | $2550 | 4 | 3 | 1886 | 2.6 mi |
| 24 | 335 Dade Dr | $2400 | 3 | 2 | 1550 | 2.3 mi |
| 25 | 513 Tuscarora Dr | $1795 | 3 | 2 | 1650 | 1.4 mi |
Projections