REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.66% first-year return on $39,890 initial cash invested.
Cash On Cash
0.66%
Cap Rate
7.05%
Rent
$1,666
Cashflow
$22
Rent Confidence: High
Annual
$19,992
Median
$1,680
Avg
$1,664
Samples
25
Financing
Purchase Price $190k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $39,890
Downpayment 20% $37,990
Closing costs 1% $1,900
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,666
Total Expenses $1,644
Mortgage P&I 61% $1,011
Property Taxes 8% $134
Home Insurance 4% $66
PManagement 10% $167
CapEx 5% $83
Vacancy 6% $100
Maintenance 5% $83
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3423 Chalfont Dr | $1800 | 3 | 2 | 1372 | 1.7 mi |
| 2 | 3115 Navarone Ave | $1595 | 3 | 2 | 1170 | 2.2 mi |
| 3 | 2216 Keswick Ave | $1900 | 3 | 2 | 1306 | 2.5 mi |
| 4 | 2314 Halifax Ave | $2400 | 3 | 2 | 1300 | 2.6 mi |
| 5 | 2502 Lancelot Ave | $1300 | 3 | 2 | 1140 | 1.9 mi |
| 6 | 3161 Bashford Ln | $1750 | 3 | 2 | 1008 | 0.6 mi |
| 7 | 1524 Columbia St | $1850 | 3 | 2 | 1111 | 1.9 mi |
| 8 | 2003 Ingram Ave, Unit 1 | $1900 | 3 | 2 | 1154 | 2.8 mi |
| 9 | 1810 Mansion Ave | $1500 | 3 | 2 | 1372 | 2.6 mi |
| 10 | 1808 Mansion Ave | $1595 | 3 | 2 | 1372 | 2.6 mi |
| 11 | 2912 Hopkins Rd | $1750 | 3 | 1.5 | 1300 | 1.9 mi |
| 12 | 3430 Chapel Dr | $1700 | 3 | 1.5 | 1236 | 2.4 mi |
| 13 | 3309 Irvington St | $1599 | 3 | 2 | 1005 | 1 mi |
| 14 | 2930 Glenan Dr | $1595 | 3 | 1.5 | 1150 | 1.5 mi |
| 15 | 3905 Old Warwick Rd | $1700 | 3 | 2 | 1056 | 2 mi |
| 16 | 3401 Chalfont Dr | $1680 | 3 | 1.5 | 1372 | 1.6 mi |
| 17 | 3409 Chalfont Dr | $1680 | 3 | 1.5 | 1372 | 1.6 mi |
| 18 | 3403 Chalfont Dr | $1680 | 3 | 1.5 | 1372 | 1.6 mi |
| 19 | 1709 Hopkins Rd | $1750 | 3 | 1.5 | 1350 | 1.8 mi |
| 20 | 3429 Ryburn Rd | $1295 | 3 | 1 | 1215 | 1.2 mi |
| 21 | 2418M Ruffin Rd | $1395 | 3 | 1 | 1160 | 0.6 mi |
| 22 | 2400 Summer Hill Ave | $1499 | 3 | 1 | 1384 | 0.5 mi |
| 23 | 3424 Deerwood Rd | $1500 | 3 | 1 | 1185 | 1.3 mi |
| 24 | 3415 Danbury Rd | $1599 | 3 | 2 | 1.3 mi | |
| 25 | 2501 Columbia St | $1595 | 3 | 1.5 | 1000 | 0.7 mi |
Projections