REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 84.62% first-year return on $12,579 initial cash invested.
Cash On Cash
84.62%
Cap Rate
25.52%
Rent
$1,655
Cashflow
$887
Rent Confidence: High
Annual
$19,860
Median
$1,750
Avg
$1,688
Samples
25
Financing
Purchase Price $59,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $12,579
Downpayment 20% $11,980
Closing costs 1% $599
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,655
Total Expenses $768
Mortgage P&I 18% $304
Property Taxes 1% $12
Home Insurance 1% $21
PManagement 10% $166
CapEx 5% $83
Vacancy 6% $99
Maintenance 5% $83
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8652 Tervada Dr | $1500 | 2 | 1.5 | 960 | 3.5 mi |
| 2 | 1904 Brookmill Rd, Unit B | $1640 | 2 | 1 | 950 | 6 mi |
| 3 | 1909 Meadowview Ln | $1750 | 2 | 1.5 | 925 | 6 mi |
| 4 | 9126 Lullaby Ln | $1750 | 2 | 1 | 1300 | 3.3 mi |
| 5 | 1911 Meadowview Ln | $1575 | 2 | 1.5 | 900 | 6 mi |
| 6 | 7224 Howard Bennett Way | $1500 | 2 | 2 | 1056 | 3.8 mi |
| 7 | 3301 Bethpage Way, Unit 13 | $2000 | 2 | 2 | 1100 | 3.8 mi |
| 8 | 23 Belmont Ct | $1650 | 2 | 1 | 6 mi | |
| 9 | 3303 George Light Rd | $2100 | 3 | 1 | 948 | 3.7 mi |
| 10 | 99 Solar Cir, Unit J | $950 | 2 | 1 | 6.6 mi | |
| 11 | 9900 Gate Post Way | $1650 | 2 | 2 | 1103 | 6.4 mi |
| 12 | 8549 Wisteria Way | $1750 | 2 | 2 | 1180 | 5.8 mi |
| 13 | 345 Centennial Bluff Blvd | $1800 | 2 | 2 | 1567 | 3 mi |
| 14 | 6101 Ball Rd, # 1 | $2095 | 2 | 2 | 1100 | 7 mi |
| 15 | 6101 Ball Rd | $2195 | 2 | 2 | 1104 | 7 mi |
| 16 | 222 Hendrix Dr, Unit 222 | $1400 | 2 | 1.5 | 1200 | 7.5 mi |
| 17 | 10432 Fantasy Way | $1850 | 2 | 2 | 1131 | 6.7 mi |
| 18 | 10432 Fantasy Way, # 1 | $1800 | 2 | 2 | 1131 | 6.7 mi |
| 19 | 180 Waterview Dr | $1240 | 3.9 mi | |||
| 20 | 2112 Fig Tree Way | $1645 | 2 | 2 | 1168 | 6.5 mi |
| 21 | 2215 Hickory Manor Way | $1800 | 2 | 2 | 1300 | 5.8 mi |
| 22 | 10832 Carmichael Rd | $1795 | 2 | 2 | 1200 | 6.8 mi |
| 23 | 9706 Smoky Ridge Way | $1525 | 4.7 mi | |||
| 24 | 10105 Hardin Valley Rd | $1242 | 4.7 mi | |||
| 25 | 2234 Hickory Manor Way | $1995 | 2 | 2 | 1366 | 5.7 mi |
Projections