REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $50,190 initial cash invested.
Cash On Cash
-4.59%
Cap Rate
5.85%
Rent
$1,800
Cashflow
-$192
Rent Confidence: High
Annual
$21,600
Median
$1,780
Avg
$1,797
Samples
25
Financing
Purchase Price $239k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,190
Downpayment 20% $47,800
Closing costs 1% $2,390
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,800
Total Expenses $1,992
Mortgage P&I 70% $1,268
Property Taxes 10% $172
Home Insurance 5% $84
PManagement 10% $180
CapEx 5% $90
Vacancy 6% $108
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 608 Oleander Rd | $2000 | 4 | 2 | 1500 | 1.1 mi |
| 2 | 2232 Springhill Ave | $1750 | 4 | 2.5 | 1737 | 1.3 mi |
| 3 | 2820 Beehnon Way | $1950 | 4 | 2.5 | 1900 | 1.7 mi |
| 4 | 514 Bradkin Ct | $1780 | 4 | 3 | 1780 | 1.8 mi |
| 5 | 408 Provincial St | $1800 | 3 | 2.5 | 1530 | 0.5 mi |
| 6 | 3027 Rennit Ct | $2250 | 4 | 3 | 2050 | 1.6 mi |
| 7 | 948 Consortium Dr | $1995 | 3 | 2.5 | 1608 | 0.4 mi |
| 8 | 108 Blanchard St | $2500 | 3 | 2.5 | 1453 | 0.7 mi |
| 9 | 1537 The Arts Dr | $2650 | 4 | 3 | 2223 | 1.4 mi |
| 10 | 1111 Consortium Dr, Unit 115 | $1725 | 3 | 2.5 | 1638 | 0.5 mi |
| 11 | 946 Consortium Dr, # 1 | $1900 | 3 | 2.5 | 1390 | 0.4 mi |
| 12 | 1111 Consortium Dr | $1725 | 3 | 2.5 | 1638 | 0.6 mi |
| 13 | 1119 Ileagnes Rd | $2195 | 3 | 2.5 | 1650 | 0.6 mi |
| 14 | 1945 Betry Pl | $1850 | 3 | 2.5 | 1506 | 1.8 mi |
| 15 | 402 Hacksaw Trl | $1795 | 3 | 2.5 | 1466 | 1.5 mi |
| 16 | 2805 Par Dr, # 1511-304 | $1568 | 3 | 2 | 1250 | 1 mi |
| 17 | 2805 Par Dr, # 1511-103 | $1469 | 3 | 2 | 1250 | 1 mi |
| 18 | 2805 Par Dr, # 1501-103 | $1473 | 3 | 2 | 1250 | 1 mi |
| 19 | 2805 Par Dr, # 1511-104 | $1469 | 3 | 2 | 1250 | 1 mi |
| 20 | 2805 Par Dr, # 1501-201 | $1491 | 3 | 2 | 1250 | 1 mi |
| 21 | 2805 Par Dr, # 2722-303 | $1491 | 3 | 2 | 1250 | 1 mi |
| 22 | 2805 Par Dr, # 1511-302 | $1111 | 3 | 2 | 1250 | 1 mi |
| 23 | 2805 Par Dr, # 2722-301 | $1490 | 3 | 2 | 1250 | 1 mi |
| 24 | 2805 Par Dr, # 1500-201 | $1650 | 3 | 2 | 1250 | 1 mi |
| 25 | 2805 Par Dr, # 2722-104 | $1838 | 3 | 2 | 1250 | 1 mi |
Projections