REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 7.8% first-year return on $30,450 initial cash invested.
Cash On Cash
7.8%
Cap Rate
8.42%
Rent
$1,624
Cashflow
$198
Rent Confidence: High
Annual
$19,488
Median
$1,500
Avg
$1,627
Samples
25
Financing
Purchase Price $145k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $30,450
Downpayment 20% $29,000
Closing costs 1% $1,450
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,624
Total Expenses $1,426
Mortgage P&I 46% $739
Property Taxes 13% $215
Home Insurance 3% $51
PManagement 10% $162
CapEx 5% $81
Vacancy 6% $97
Maintenance 5% $81
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 279 Howell Ter SW | $1649 | 3 | 1 | 1002 | 0.3 mi |
| 2 | 3889 Branch Dr SW | $1450 | 3 | 1 | 1359 | 0.9 mi |
| 3 | 3456 Thompson Dr NW, Unit A | $1400 | 3 | 1 | 975 | 1 mi |
| 4 | 388 Woodstock Dr SW | $1495 | 3 | 1 | 1092 | 1.2 mi |
| 5 | 3991 Ester Dr SW | $1400 | 3 | 1 | 1047 | 1.2 mi |
| 6 | 320 Fairburn Rd NW | $1275 | 3 | 1 | 897 | 1.3 mi |
| 7 | 312 Fairburn Rd NW | $1375 | 3 | 1 | 1050 | 1.3 mi |
| 8 | 4039 Codel St SW | $1495 | 3 | 1 | 1082 | 1.3 mi |
| 9 | 4053 Doster St SW | $1315 | 3 | 1 | 1050 | 1.4 mi |
| 10 | 3141 Delmar Ln NW | $1950 | 3 | 1 | 1100 | 1.4 mi |
| 11 | 3803 Bakers Ferry Rd SW | $1745 | 3 | 1.5 | 1129 | 1.2 mi |
| 12 | 285 Argus Cir NW | $1540 | 3 | 1.5 | 1056 | 1.1 mi |
| 13 | 4010 Fennel Cir SW | $1795 | 3 | 1.5 | 1390 | 1.2 mi |
| 14 | 219 Howell Dr SW | $1530 | 3 | 2 | 1220 | 0.1 mi |
| 15 | 141 Nathan Rd SW | $1680 | 3 | 2 | 960 | 0.3 mi |
| 16 | 107 Sw Howell Dr | $2000 | 3 | 2 | 2108 | 0.3 mi |
| 17 | 107 Howell Dr SW | $2000 | 3 | 2 | 2108 | 0.3 mi |
| 18 | 3767 Wisteria Ln SW | $2500 | 3 | 2 | 1128 | 0.4 mi |
| 19 | 132 Brownlee Rd SW | $1295 | 3 | 2 | 1320 | 0.5 mi |
| 20 | 3720 Boulder Park Dr SW | $1475 | 3 | 2 | 1325 | 0.6 mi |
| 21 | 321 Wilson Mill Rd SW | $1455 | 3 | 2 | 1025 | 0.9 mi |
| 22 | 403 Charter Oak Dr SW | $1500 | 3 | 2 | 0.9 mi | |
| 23 | 4066 Wisteria Ln SW | $1995 | 3 | 2 | 1053 | 0.9 mi |
| 24 | 3486 Thompson Dr NW | $1910 | 3 | 2 | 1336 | 1 mi |
| 25 | 3456 Thompson Dr NW, Unit B | $1450 | 3 | 2 | 1075 | 1 mi |
Projections