REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 6.82% first-year return on $33,600 initial cash invested.
Cash On Cash
6.82%
Cap Rate
8.4%
Rent
$1,542
Cashflow
$191
Rent Confidence: High
Annual
$18,504
Median
$1,500
Avg
$1,543
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment $32,000
Closing costs $1,600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,542
Total Expenses $1,351
Mortgage P&I $852
Property Taxes $42
Home Insurance $56
PManagement $154
CapEx $77
Vacancy $93
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 163 Commerce Way | $1350 | 2 | 1 | 1000 | 0.7 mi |
| 2 | 1665 Kenton Rd, Apt 102 | $1650 | 2 | 2 | 1500 | 4.7 mi |
| 3 | 1665 Kenton Rd, Apt 104 | $1650 | 2 | 2 | 1500 | 4.7 mi |
| 4 | 840 Woodcrest Turn Woodcrest Turn, Unit 840 | $1575 | 2 | 2.5 | 1260 | 5.8 mi |
| 5 | 50 Forest Creek Dr | $1250 | 2 | 1.5 | 1322 | 5.1 mi |
| 6 | 79 New St, # B | $950 | 2 | 1 | 0.8 mi | |
| 7 | 79 New St, Unit B | $950 | 2 | 1 | 0.8 mi | |
| 8 | 25 Thistle Ct | $2500 | 2 | 2 | 1650 | 4.2 mi |
| 9 | 134 Spring Meadow Dr | $2300 | 2 | 2 | 1688 | 4.1 mi |
| 10 | 4 Harlech Hall | $1300 | 2 | 2 | 4.6 mi | |
| 11 | Stonebrook Pl | $1575 | 2 | 1.5 | 1150 | 5.9 mi |
| 12 | 31 Lamplighter Ln | $1400 | 2 | 1.5 | 1120 | 5.7 mi |
| 13 | 3180 Forrest Ave | $1800 | 2 | 2 | 1500 | 6.3 mi |
| 14 | 652 State College Rd, Unit 2 | $1400 | 2 | 1 | 1152 | 4.6 mi |
| 15 | 1300 S Farmview Dr | $1430 | 2 | 2 | 1056 | 6.7 mi |
| 16 | 310 Stonebrook Pl | $1400 | 2 | 1.5 | 1120 | 5.9 mi |
| 17 | 329 Cold Spring Pl | $1500 | 2 | 1.5 | 1120 | 5.9 mi |
| 18 | 24 Periwinkle Ct | $1400 | 2 | 1.5 | 1112 | 5.9 mi |
| 19 | 154 Periwinkle Dr | $1550 | 2 | 1.5 | 1112 | 5.9 mi |
| 20 | 11 Dover Hall, Unit 434 | $1600 | 2 | 2 | 960 | 5.7 mi |
| 21 | 101 N Caroline Pl, Apt 201 | $1300 | 2 | 2 | 970 | 6 mi |
| 22 | 4 Grand Hall | $1900 | 2 | 2 | 912 | 5.7 mi |
| 23 | 100 Isabelle Isle | $1439 | 2 | 2 | 6.3 mi | |
| 24 | 1222 Afton Ct | $1600 | 2 | 2 | 6.5 mi | |
| 25 | 25 Village Dr | $1800 | 2 | 2.5 | 1676 | 5.2 mi |