REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.17% first-year return on $68,250 initial cash invested.
Cash On Cash
-7.17%
Cap Rate
5.28%
Rent
$2,188
Cashflow
-$408
Rent Confidence: High
Annual
$26,256
Median
$2,200
Avg
$2,218
Samples
25
Financing
Purchase Price $325k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $68,250
Downpayment $65,000
Closing costs $3,250
Rehab $0
Furnishing $0
Cashflow
Total Income $2,188
Total Expenses $2,596
Mortgage P&I $1,730
Property Taxes $184
Home Insurance $114
PManagement $219
CapEx $109
Vacancy $131
Maintenance $109
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 68 Marietta St | $2300 | 3 | 2 | 1077 | 0.3 mi |
| 2 | 728 Center St | $2025 | 3 | 2 | 1000 | 0.8 mi |
| 3 | 171 Reed St | $2000 | 3 | 2 | 1234 | 0.3 mi |
| 4 | 7 E Ardmore St | $1950 | 3 | 2 | 1144 | 2 mi |
| 5 | 11 Walton St | $2295 | 3 | 2 | 1018 | 2.9 mi |
| 6 | 726 Fairview Rd | $2200 | 3 | 1.5 | 1100 | 1.9 mi |
| 7 | 19 Chapel Park Pl | $2500 | 3 | 2 | 1350 | 0.7 mi |
| 8 | 522 Fairview Rd | $2395 | 3 | 2 | 1290 | 1.4 mi |
| 9 | 530 Fairview Rd | $2400 | 3 | 2 | 1300 | 1.4 mi |
| 10 | 354 School Rd, # E | $1200 | 3 | 2 | 1200 | 2.5 mi |
| 11 | 19 Brad St | $2100 | 3 | 2 | 1350 | 1 mi |
| 12 | 100 River Mill Dr, # 500-104 | $2150 | 3 | 2 | 1337 | 1.2 mi |
| 13 | 11 Belvedere Rd | $2395 | 3 | 1.5 | 1275 | 0.2 mi |
| 14 | 1 Clearbrook Rd | $2200 | 3 | 2 | 1170 | 3.1 mi |
| 15 | 285 London Rd | $2000 | 3 | 2.5 | 1275 | 0.4 mi |
| 16 | 114 Le An Hurst Rd | $2500 | 3 | 2 | 1176 | 3 mi |
| 17 | 11 Dawson Pl | $1995 | 3 | 2 | 1300 | 1.8 mi |
| 18 | 14 Wales St | $2500 | 3 | 2 | 1467 | 0.3 mi |
| 19 | 941 W Chapel Rd | $2595 | 3 | 2 | 0.9 mi | |
| 20 | 48 Main St | $2650 | 3 | 2 | 1428 | 0.9 mi |
| 21 | 52 Busbee View Rd | $3395 | 3 | 2 | 1262 | 2.4 mi |
| 22 | 16 Crestland Rd | $1900 | 3 | 1 | 930 | 0.3 mi |
| 23 | 32 Taft Ave | $1950 | 3 | 2 | 1.5 mi | |
| 24 | 88 Shiloh Rd | $1550 | 3 | 1 | 988 | 1.2 mi |
| 25 | 21 Scenic Busbee Trl | $2300 | 3 | 2 | 1288 | 2.6 mi |