REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.39% first-year return on $36,729 initial cash invested.
Cash On Cash
-0.39%
Cap Rate
6.83%
Rent
$1,426
Cashflow
-$12
Rent Confidence: High
Annual
$17,112
Median
$1,400
Avg
$1,428
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $36,729
Downpayment 20% $34,980
Closing costs 1% $1,749
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,426
Total Expenses $1,438
Mortgage P&I 66% $937
Property Taxes 5% $69
Home Insurance 4% $61
PManagement 10% $143
CapEx 5% $71
Vacancy 6% $86
Maintenance 5% $71
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3606 Crestmore Ave NW | $1350 | 4 | 1 | 1275 | 1.6 mi |
| 2 | 2628 Thornhill Rd NW | $1500 | 4 | 1 | 1372 | 1 mi |
| 3 | 2215 Shady Ln Dr NW | $1500 | 4 | 1 | 1450 | 1.5 mi |
| 4 | 3715 Broadmor Rd NW | $1400 | 4 | 1.5 | 1376 | 1.2 mi |
| 5 | 3001 Tucker Dr NW | $1125 | 4 | 1 | 1150 | 2.2 mi |
| 6 | 1701 Canterbury Cir NW | $1450 | 4 | 1 | 1000 | 0.8 mi |
| 7 | 2729 Monticello Dr NW | $1300 | 4 | 1.5 | 1100 | 0.6 mi |
| 8 | 3107 Forsythe Dr NW | $1350 | 4 | 1.5 | 1376 | 2.3 mi |
| 9 | 805 W Arbor Dr NW | $1400 | 4 | 2 | 1326 | 1.5 mi |
| 10 | 2406 Halmac Dr NW | $1440 | 4 | 1 | 1.5 mi | |
| 11 | 2606 Bridge Rd NW | $1275 | 4 | 2 | 1357 | 1.7 mi |
| 12 | 1706 Golf Club Ln NW | $1475 | 4 | 2 | 1514 | 1.1 mi |
| 13 | 2204 La Salle Rd NW | $1550 | 3 | 1 | 1285 | 0.4 mi |
| 14 | 3709 Pecan Grove Dr NW | $1395 | 4 | 2 | 1400 | 2.5 mi |
| 15 | 2221 Euclid Rd NW | $1595 | 4 | 2 | 1600 | 0.7 mi |
| 16 | 3410 Tall Timbers Cir NW | $1700 | 4 | 1.5 | 1664 | 1.8 mi |
| 17 | 2616 Skyline Dr NW | $1500 | 4 | 1 | 2094 | 1 mi |
| 18 | 2512 Birchfield St NW | $1195 | 4 | 1.5 | 1600 | 2.5 mi |
| 19 | 2108 Wimberly Rd NW | $1450 | 4 | 2 | 1424 | 2.5 mi |
| 20 | 2811 Washington St NW | $1600 | 4 | 2 | 1450 | 2.3 mi |
| 21 | 3227 W Helena Dr NW | $1400 | 4 | 2 | 1518 | 1.7 mi |
| 22 | 2616 Gamma Cir NW | $1400 | 4 | 2 | 1590 | 1.2 mi |
| 23 | 2909 Brett Rd NW | $1540 | 4 | 2 | 1600 | 1.1 mi |
| 24 | 3058 Boswell Dr NW | $1400 | 4 | 2 | 1450 | 2.5 mi |
| 25 | 2609 Thornhill Rd NW | $1400 | 3 | 1 | 1244 | 0.8 mi |
Projections