REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.92% first-year return on $57,729 initial cash invested.
Cash On Cash
-8.92%
Cap Rate
4.89%
Rent
$1,736
Cashflow
-$429
Rent Confidence: High
Annual
$20,832
Median
$1,700
Avg
$1,735
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,729
Downpayment 20% $54,980
Closing costs 1% $2,749
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,736
Total Expenses $2,165
Mortgage P&I 84% $1,463
Property Taxes 9% $154
Home Insurance 6% $96
PManagement 10% $174
CapEx 5% $87
Vacancy 6% $104
Maintenance 5% $87
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2249 Falmouth Rd | $1640 | 3 | 1 | 1075 | 0.4 mi |
| 2 | 2280 Kilborne Dr | $1700 | 3 | 1 | 1074 | 0.4 mi |
| 3 | 2256 Kilborne Dr | $1395 | 3 | 1 | 1025 | 0.4 mi |
| 4 | 2256 Kilborne Dr, Unit 1 | $1395 | 3 | 1 | 1025 | 0.4 mi |
| 5 | 1932 Sandhurst Dr | $1595 | 3 | 1 | 1103 | 0.3 mi |
| 6 | 2724 Hilliard Dr | $2200 | 3 | 1 | 1033 | 1 mi |
| 7 | 3001 Hilliard Dr | $2200 | 3 | 1 | 1080 | 0.8 mi |
| 8 | 2312 Markham Ct | $1499 | 3 | 1 | 975 | 0.3 mi |
| 9 | 3008 Enfield Rd | $1825 | 3 | 1 | 1106 | 0.6 mi |
| 10 | 3224 Edsel Pl | $1775 | 3 | 1 | 1090 | 0.9 mi |
| 11 | 3524 Deason Ct | $1790 | 3 | 1 | 1000 | 0.8 mi |
| 12 | 3225 Harrow Pl | $1800 | 3 | 1 | 1117 | 0.7 mi |
| 13 | 3438 Draper Ave | $1900 | 3 | 1 | 1100 | 0.9 mi |
| 14 | 2220 Eastway Dr | $2250 | 3 | 1.5 | 1050 | 0 mi |
| 15 | 2524 Dora Dr | $1595 | 3 | 1 | 1070 | 1.7 mi |
| 16 | 2208 Kilborne Dr | $1599 | 3 | 1 | 1228 | 0.3 mi |
| 17 | 2915 Telford Pl | $1895 | 3 | 1.5 | 1086 | 0.5 mi |
| 18 | 1624 Eastway Dr | $1695 | 3 | 1.5 | 980 | 1 mi |
| 19 | 2724 Purser Dr | $1665 | 3 | 1.5 | 1064 | 1.8 mi |
| 20 | 3325 Sudbury Rd | $1599 | 3 | 1.5 | 1138 | 0.9 mi |
| 21 | 1839 Darbrook Dr | $1350 | 3 | 1.5 | 1000 | 1.5 mi |
| 22 | 1453 Medford Dr | $1700 | 3 | 1 | 1243 | 1.4 mi |
| 23 | 2026 Eastway Dr | $1850 | 3 | 2 | 1100 | 0.3 mi |
| 24 | 2918 Wicklow Pl | $1950 | 3 | 2 | 1098 | 0.4 mi |
| 25 | 1801 Darbrook Dr | $1525 | 3 | 1.5 | 959 | 1.5 mi |
Projections