REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 49.07% first-year return on $16,800 initial cash invested.
Cash On Cash
49.07%
Cap Rate
18.03%
Rent
$1,787
Cashflow
$687
Rent Confidence: High
Annual
$21,444
Median
$1,705
Avg
$1,788
Samples
25
Financing
Purchase Price $80,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,800
Downpayment 20% $16,000
Closing costs 1% $800
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,787
Total Expenses $1,100
Mortgage P&I 24% $426
Property Taxes 10% $182
Home Insurance 2% $28
PManagement 10% $179
CapEx 5% $89
Vacancy 6% $107
Maintenance 5% $89
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3421 E Inwood Cir | $1900 | 3 | 1 | 1553 | 1.4 mi |
| 2 | 3421 Inwood Cir E | $1900 | 3 | 1 | 1553 | 1.4 mi |
| 3 | 4606 Albermarle Ave | $1375 | 3 | 1 | 1444 | 1.3 mi |
| 4 | 4247 Glenview Rd | $1695 | 3 | 1 | 1502 | 1.9 mi |
| 5 | 4343 Pinewood Ave | $1795 | 3 | 1 | 1440 | 1.3 mi |
| 6 | 3526 Formosa Dr | $1550 | 3 | 1 | 1368 | 1.2 mi |
| 7 | 1720 Boulder St | $2400 | 3 | 1.5 | 1540 | 1.6 mi |
| 8 | 4514 Rosewood Ave | $1800 | 3 | 1 | 1286 | 1.1 mi |
| 9 | 2039 Ashland St | $1695 | 3 | 1 | 1286 | 1.5 mi |
| 10 | 2781 Rainbow Cir | $1750 | 3 | 1 | 1296 | 2.2 mi |
| 11 | 1260 Miramar Ave | $2300 | 3 | 1.5 | 1397 | 1.8 mi |
| 12 | 2930 Christopher Rd | $1420 | 3 | 1 | 1280 | 2.3 mi |
| 13 | 4450 Englewood Ave | $1325 | 3 | 1 | 1194 | 1.5 mi |
| 14 | 1520 Inwood Ter | $1950 | 3 | 1 | 1222 | 1.9 mi |
| 15 | 3811 Spring Park Rd | $1455 | 3 | 2 | 1520 | 1.7 mi |
| 16 | 2883 Seville Ct | $1600 | 3 | 1.5 | 1370 | 1.8 mi |
| 17 | 2542 Community Rd | $1820 | 3 | 2 | 1540 | 1.6 mi |
| 18 | 1735 Brooker Rd | $1705 | 3 | 2 | 1444 | 1.1 mi |
| 19 | 5510 Graywood Rd | $1760 | 3 | 2 | 1545 | 1.6 mi |
| 20 | 2329 Southern Ave | $1558 | 3 | 2 | 1336 | 0.2 mi |
| 21 | 1727 Kingswood Rd | $2500 | 3 | 1.5 | 1696 | 1.9 mi |
| 22 | 4206 Birchwood Ave | $2800 | 3 | 2 | 1600 | 1.2 mi |
| 23 | 2344 Johnson Ave | $1545 | 3 | 1 | 1016 | 0.1 mi |
| 24 | 2140 Inwood Ter | $1400 | 3 | 1 | 1.5 mi | |
| 25 | 2625 Merwyn Rd | $1695 | 3 | 2 | 1518 | 2.3 mi |
Projections