REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2314 Osprey Ave, Sarasota, FL 34234
$239,999 • 3 beds • 1 baths • 760 sqft
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $50,400 initial cash invested.
Cash On Cash
-4.83%
Cap Rate
5.81%
Rent
$1,750
Signal: Med.
Cashflow
-$203
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,400
Downpayment $48,000
Closing costs $2,400
Rehab $0
Furnishing $0
Cashflow
Total Income $1,750
Total Expenses $1,953
Mortgage P&I $1,277
Property Taxes $136
Home Insurance $84
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 | 1550 29th St | $2000 | 3 | 1 | 864 | 0.7 mi |
| 2 | 1718 25th St | $2800 | 3 | 1 | 920 | 0.2 mi |
| 3 | 2947 Gillespie Ave | $1795 | 3 | 1 | 981 | 0.5 mi |
| 4 | 1723 John Rivers St | $2200 | 3 | 1 | 973 | 0.8 mi |
| 5 | 1314 32nd St | $995 | 3 | 1 | 1.2 mi | |
| 6 | 1485 21st St | $1995 | 3 | 1.5 | 1066 | 0.7 mi |
| 7 | 2700 Palmadelia Ave | $1695 | 3 | 1 | 1352 | 0.3 mi |
| 8 | 2448 22nd St | $2095 | 3 | 1 | 1232 | 1.3 mi |
| 9 | 2821 Pershing Ave | $1575 | 2 | 1 | 796 | 0.4 mi |
| 10 | 1501 23rd St | $1550 | 2 | 1 | 794 | 0.6 mi |
| 11 | 2540 25th St | $1845 | 3 | 1 | 1233 | 1.5 mi |
| 12 | 1150 38th St | $2850 | 3 | 1 | 1240 | 1.7 mi |
| 13 | 2124 32nd St, Unit 2124 | $1450 | 2 | 1 | 724 | 0.9 mi |
| 14 | 2122 32nd St, Unit 2122 | $1450 | 2 | 1 | 720 | 1 mi |
| 15 | 1245 35th St | $1750 | 2 | 1 | 784 | 1.4 mi |
| 16 | 2053 8th St, Unit 2053 | $1725 | 2 | 1 | 750 | 1.7 mi |
| 17 | 2108 8th St | $1695 | 2 | 1 | 750 | 1.8 mi |
| 18 | 1487 21st St | $1995 | 3 | 2 | 1066 | 0.7 mi |
| 19 | 3325 Gillespie Ave | $2275 | 3 | 2 | 1056 | 0.8 mi |
| 20 | 2124 32nd St | $1550 | 2 | 1 | 700 | 1 mi |
| 21 | 2122 32nd St | $1550 | 2 | 1 | 700 | 1 mi |
| 22 | 1728 8th St, # 1728 | $1600 | 2 | 1 | 784 | 1.7 mi |
| 23 | 1723 35th St | $1595 | 2 | 1 | 700 | 0.9 mi |
| 24 | 2644 19th St | $1850 | 3 | 1 | 1320 | 1.8 mi |
| 25 | 2526 19th St, Unit A | $2000 | 3 | 2 | 1.5 mi |