REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $64,050 initial cash invested.
Cash On Cash
-11.93%
Cap Rate
4.23%
Rent
$1,753
Cashflow
-$637
Rent Confidence: High
Annual
$21,036
Median
$1,769
Avg
$1,753
Samples
25
Financing
Purchase Price $305k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $64,050
Downpayment $61,000
Closing costs $3,050
Rehab $0
Furnishing $0
Cashflow
Total Income $1,753
Total Expenses $2,390
Mortgage P&I $1,623
Property Taxes $204
Home Insurance $107
PManagement $175
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1800 Eagle Beach Ct | $1650 | 3 | 2 | 1400 | 0.6 mi |
| 2 | 2226 Walnut Ridge Ct | $1695 | 3 | 2 | 1309 | 0.3 mi |
| 3 | 5305 Dunrobin Ct | $1799 | 3 | 2 | 1317 | 0.4 mi |
| 4 | 5407 Drum Inlet Pl | $1700 | 3 | 2 | 1288 | 0.2 mi |
| 5 | 1909 Maybrook Dr | $1800 | 3 | 2 | 1288 | 0.3 mi |
| 6 | 5309 Nesting Ct | $1900 | 3 | 2 | 1547 | 1.1 mi |
| 7 | 5201 Pronghorn Ln | $1925 | 3 | 2 | 1650 | 0.4 mi |
| 8 | 2001 Maybrook Dr | $1550 | 3 | 2 | 1246 | 0.3 mi |
| 9 | 2213 Maybrook Dr | $1900 | 3 | 2 | 1225 | 0.1 mi |
| 10 | 2209 Maybrook Dr | $1910 | 3 | 2 | 1213 | 0.1 mi |
| 11 | 2508 Landale Ct | $1649 | 3 | 2.5 | 1404 | 0.7 mi |
| 12 | 4909 Blue Rock Ct | $1745 | 3 | 2.5 | 1488 | 1 mi |
| 13 | 2512 Landale Ct | $1709 | 3 | 2.5 | 1526 | 0.7 mi |
| 14 | 1916 Ranch Mill Cir | $1475 | 3 | 2 | 1237 | 1 mi |
| 15 | 5417 Milroy Ln | $1595 | 3 | 2 | 1165 | 0.2 mi |
| 16 | 2226 Walnut Ridge Ct, Unit 1 | $1695 | 3 | 2.5 | 1309 | 0.3 mi |
| 17 | 1317 Garden Stone Dr | $1745 | 3 | 2 | 1711 | 1 mi |
| 18 | 5637 Fieldcross Ct | $1595 | 3 | 2.5 | 1297 | 0.3 mi |
| 19 | 2505 Boulder Ridge Dr | $1990 | 3 | 2.5 | 1571 | 0.7 mi |
| 20 | 1605 Vintage Rd | $1875 | 3 | 2.5 | 1530 | 1.1 mi |
| 21 | 1704 Lake Trout Ln | $1769 | 3 | 2 | 1221 | 1.2 mi |
| 22 | 2710 Erinridge Rd | $1800 | 3 | 2.5 | 1558 | 0.9 mi |
| 23 | 1616 Brown Owl Dr | $1770 | 3 | 2.5 | 1562 | 0.9 mi |
| 24 | 6312 Little Drew Ln | $1795 | 3 | 2.5 | 1618 | 0.4 mi |
| 25 | 2722 Erinridge Rd | $1799 | 3 | 2.5 | 1558 | 1 mi |