REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.43% first-year return on $56,679 initial cash invested.
Cash On Cash
3.43%
Cap Rate
7.42%
Rent
$2,266
Cashflow
$162
Rent Confidence: High
Annual
$27,192
Median
$2,250
Avg
$2,264
Samples
25
Financing
Purchase Price $270k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $56,679
Downpayment 20% $53,980
Closing costs 1% $2,699
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,266
Total Expenses $2,104
Mortgage P&I 61% $1,393
Property Taxes 1% $28
Home Insurance 4% $94
PManagement 10% $227
CapEx 5% $113
Vacancy 6% $136
Maintenance 5% $113
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1105 Great Lakes Cir | $2300 | 3 | 2 | 1750 | 1.4 mi |
| 2 | 141 Dry Valley Loop | $2600 | 3 | 2 | 1650 | 0.7 mi |
| 3 | 1748 Suncrest Dr | $2725 | 3 | 2 | 1728 | 1.5 mi |
| 4 | 970 Mourning Dove Dr | $2550 | 3 | 2 | 1768 | 2 mi |
| 5 | 232 Tibton Cir | $2250 | 3 | 2 | 1715 | 1.6 mi |
| 6 | 1156 Great Lakes Cir | $2300 | 3 | 2 | 1896 | 1.3 mi |
| 7 | 1152 Great Lakes Cir | $2100 | 3 | 2 | 1900 | 1.3 mi |
| 8 | 512 Calypso Dr | $2300 | 3 | 2 | 1650 | 1.5 mi |
| 9 | 304 Sherrybrook Dr | $2300 | 3 | 2 | 1900 | 1.5 mi |
| 10 | 173 Olde Towne Way, Unit 1 | $2100 | 3 | 2.5 | 1750 | 1 mi |
| 11 | 731 Berkshire Ave | $2095 | 3 | 2 | 1726 | 2.5 mi |
| 12 | 249 Venice Way, Unit 3103G | $2575 | 3 | 2 | 1800 | 2.6 mi |
| 13 | 1196 Great Lakes Cir | $2300 | 3 | 2 | 2000 | 1.2 mi |
| 14 | 439 Wallingford Cir | $2250 | 3 | 2.5 | 1750 | 1.3 mi |
| 15 | 528 Lake Park Dr | $2100 | 3 | 2 | 1706 | 2.7 mi |
| 16 | 392 Sea Turtle Dr | $2295 | 3 | 2 | 1759 | 3.2 mi |
| 17 | 2488 Polaris Path | $2200 | 3 | 2 | 1650 | 2.4 mi |
| 18 | 2808 Pegasus Pl | $2250 | 3 | 2 | 1618 | 2.3 mi |
| 19 | 409 Oxner Ct | $2100 | 3 | 2 | 1672 | 2.8 mi |
| 20 | 492 Wallingford Cir | $1900 | 3 | 2 | 1500 | 1.5 mi |
| 21 | 226 Sugar Mill Loop | $2300 | 3 | 2 | 1753 | 3.8 mi |
| 22 | 421 Foxbrook Dr | $2000 | 3 | 2 | 1513 | 1.7 mi |
| 23 | 1491 Lanterns Rest Rd, Unit 2 | $2000 | 3 | 2.5 | 1800 | 2.2 mi |
| 24 | 192 Empyrean Cir | $2225 | 3 | 2 | 1804 | 3.8 mi |
| 25 | 115 Gail Dr, Unit C | $2495 | 3 | 2 | 1912 | 3 mi |
Projections