REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $51,429 initial cash invested.
Cash On Cash
-8.19%
Cap Rate
5.09%
Rent
$1,717
Cashflow
-$351
Rent Confidence: High
Annual
$20,604
Median
$1,713
Avg
$1,761
Samples
25
Financing
Purchase Price $245k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $51,429
Downpayment $48,980
Closing costs $2,449
Rehab $0
Furnishing $0
Cashflow
Total Income $1,717
Total Expenses $2,068
Mortgage P&I $1,303
Property Taxes $184
Home Insurance $86
HOA $48
PManagement $172
CapEx $86
Vacancy $103
Maintenance $86
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 124 Marsh Rabbit Dr | $1325 | 3 | 2 | 1020 | 0.1 mi |
| 2 | 156 Marsh Rabbit Dr | $1800 | 3 | 2 | 1050 | 0 mi |
| 3 | 297 La Patos Dr | $1850 | 3 | 2 | 1116 | 0.7 mi |
| 4 | 2632 Lucky Ln | $1600 | 3 | 2 | 1350 | 0.3 mi |
| 5 | 108 Marsh Rabbit Dr | $1950 | 3 | 2 | 1404 | 0.1 mi |
| 6 | 2631 Corn Pile Rd | $1995 | 3 | 2 | 1.4 mi | |
| 7 | 1145 Peace Pipe Pl, Unit 101 | $1675 | 3 | 2 | 1175 | 2.5 mi |
| 8 | 4001 Manor Wood Dr | $2200 | 3 | 2 | 1400 | 0.7 mi |
| 9 | 1133 Peace Pipe Pl, Unit 201 | $1550 | 3 | 2 | 1201 | 2.5 mi |
| 10 | 1133 Peace Pipe Pl | $1550 | 3 | 2 | 1201 | 2.5 mi |
| 11 | 1145 Peace Pipe Pl | $1495 | 3 | 2 | 1225 | 2.5 mi |
| 12 | 800 Dunoway Ct | $2000 | 3 | 2 | 1300 | 2.1 mi |
| 13 | 1109 Peace Pipe Pl, Unit 3-204 | $1900 | 3 | 2 | 1263 | 2.5 mi |
| 14 | 275 Empyrean Cir | $2095 | 3 | 2 | 2.4 mi | |
| 15 | 904 Veneda Ct | $1995 | 3 | 2 | 2.3 mi | |
| 16 | 1117 Peace Pipe Pl, Unit 103 | $1700 | 3 | 2 | 2.4 mi | |
| 17 | 1141 Peace Pipe Pl | $1700 | 3 | 2 | 1275 | 2.5 mi |
| 18 | 1129 Peace Pipe Pl, Unit 101 | $1100 | 3 | 2 | 2.5 mi | |
| 19 | 1145 Peace Pipe Pl, Unit 104 | $1495 | 3 | 2 | 2.5 mi | |
| 20 | 592 W Oak Circle Dr | $2200 | 3 | 2 | 1400 | 1.7 mi |
| 21 | 260 Forestbrook Cove Cir | $2100 | 3 | 2 | 1635 | 0.2 mi |
| 22 | 133 Point Break Dr | $1400 | 3 | 2 | 1169 | 3.9 mi |
| 23 | 564 Burcale Rd | $1950 | 3 | 2 | 1201 | 3.8 mi |
| 24 | 1208 Mackie Cir | $1695 | 3 | 2 | 1312 | 2.8 mi |
| 25 | 2646 Corn Pile Rd | $1713 | 3 | 2 | 1500 | 1.5 mi |