REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
226 Alfred St, Savannah, GA 31408
$89,900 • 3 beds • 2 baths • 1292 sqft
This property could be a profitable Long-Term investment with a projected 39.35% first-year return on $18,879 initial cash invested.
Cash On Cash
39.35%
Cap Rate
15.78%
Rent
$1,700
Signal: Med.
Cashflow
$619
Financing
Purchase Price $89,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,879
Downpayment $17,980
Closing costs $899
Rehab $0
Furnishing $0
Cashflow
Total Income $1,700
Total Expenses $1,081
Mortgage P&I $478
Property Taxes $129
Home Insurance $32
PManagement $170
CapEx $85
Vacancy $102
Maintenance $85
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1311 Heidt St | $1900 | 3 | 2 | 1423 | 1.3 mi |
| 2 | 111 Roberts St | $1625 | 3 | 2 | 1513 | 0.6 mi |
| 3 | 1310 Comer St | $2100 | 3 | 2 | 1324 | 2.6 mi |
| 4 | 70 Rommel Ave | $2125 | 3 | 2 | 1330 | 2.8 mi |
| 5 | 922 Carroll St | $1800 | 3 | 2 | 1461 | 2.8 mi |
| 6 | 1524 Chester St | $1155 | 3 | 2 | 1098 | 2.2 mi |
| 7 | 241 Cumming St | $1350 | 3 | 2 | 1062 | 2.8 mi |
| 8 | 305 Byck Ave | $1650 | 3 | 2 | 1702 | 2.1 mi |
| 9 | 1325 Exley St | $772 | 3 | 2 | 2.8 mi | |
| 10 | 1008 W Victory Dr | $1700 | 3 | 2 | 1504 | 4.9 mi |
| 11 | 823 W 39th St | $1850 | 3 | 2 | 1100 | 4.8 mi |
| 12 | 628 W 32nd St | $1625 | 3 | 1.5 | 1364 | 4.7 mi |
| 13 | 1024 Cope St | $1675 | 3 | 2 | 954 | 3.1 mi |
| 14 | 57 Rommel Ave | $1850 | 3 | 1 | 1173 | 2.7 mi |
| 15 | 168 Varnedoe Ave | $2300 | 3 | 2 | 1747 | 3.2 mi |
| 16 | 1208 Murphy Ave | $1450 | 3 | 2 | 960 | 3.6 mi |
| 17 | 125 Chatham Villa Dr | $1750 | 3 | 1 | 1075 | 1.9 mi |
| 18 | 30 Varnedoe Ave | $1600 | 3 | 1 | 1501 | 2.4 mi |
| 19 | 630 W 38th St | $2050 | 3 | 2 | 1600 | 5 mi |
| 20 | W Bay Street/augusta Ave | $1100 | 3 | 1 | 960 | 1.2 mi |
| 21 | 1626 W Gwinnett St | $1800 | 3 | 1 | 1100 | 3 mi |
| 22 | 320 W Hall St, Unit B | $1750 | 3 | 1 | 1200 | 4.8 mi |
| 23 | 318 W Hall St, # B | $1700 | 3 | 1 | 1200 | 4.9 mi |
| 24 | 1613B Coventry St, Unit House | $1600 | 3 | 2 | 2400 | 2.1 mi |
| 25 | 801 Cubbedge St | $2500 | 3 | 1 | 1023 | 3 mi |