REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.33% first-year return on $58,590 initial cash invested.
Cash On Cash
-5.33%
Cap Rate
5.66%
Rent
$1,818
Cashflow
-$260
Rent Confidence: High
Annual
$21,816
Median
$1,845
Avg
$1,838
Samples
25
Financing
Purchase Price $279k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $58,590
Downpayment $55,800
Closing costs $2,790
Rehab $0
Furnishing $0
Cashflow
Total Income $1,818
Total Expenses $2,078
Mortgage P&I $1,485
Property Taxes $22
Home Insurance $98
PManagement $182
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2178 Liston Ct | $1870 | 3 | 2 | 1035 | 1.6 mi |
| 2 | 4237 Schank Ct | $1695 | 3 | 2 | 1074 | 1.1 mi |
| 3 | 4513 Cepeda St | $1745 | 3 | 2 | 1049 | 1.5 mi |
| 4 | 4442 Brooke St | $1730 | 3 | 2 | 918 | 1 mi |
| 5 | 4503 Kirkland Blvd | $1675 | 3 | 2 | 1104 | 0.8 mi |
| 6 | 4227 Solomon Dr | $1650 | 3 | 2 | 1074 | 1.2 mi |
| 7 | 2449 Ravenall Ave | $1895 | 3 | 2 | 1136 | 0.6 mi |
| 8 | 1862 Gammon Ln | $1850 | 3 | 2 | 1076 | 1.6 mi |
| 9 | 1410 Heber Cir | $2025 | 3 | 2 | 1092 | 1.6 mi |
| 10 | 4730 King Cole Blvd | $1750 | 3 | 1.5 | 1038 | 0.9 mi |
| 11 | 5181 Lescot Ln | $2000 | 3 | 2 | 1112 | 1.6 mi |
| 12 | 4510 Banneka St | $2450 | 3 | 1.5 | 1035 | 1.1 mi |
| 13 | 2409 Straker Ct | $1860 | 3 | 2 | 1218 | 0.7 mi |
| 14 | 4455 Wheatley St | $1695 | 3 | 1.5 | 1038 | 1.4 mi |
| 15 | 1832 Horne Ave | $1745 | 3 | 2 | 1151 | 1.6 mi |
| 16 | 2224 La Due Ct | $1995 | 3 | 2 | 1250 | 0.7 mi |
| 17 | 4363 Lake Richmond Dr | $2000 | 3 | 1.5 | 910 | 0.9 mi |
| 18 | 2151 S Ivey Ln | $1595 | 3 | 1.5 | 1080 | 1.1 mi |
| 19 | 5524 Metrowest Blvd, Apt 201 | $2100 | 3 | 2 | 1200 | 1.4 mi |
| 20 | 1894 Aaron Ave | $1845 | 3 | 2 | 1220 | 1.4 mi |
| 21 | 4438 Weldon Pl | $2040 | 3 | 2 | 1245 | 1.2 mi |
| 22 | 1743 Ravenall Ave | $1000 | 3 | 2 | 1237 | 1.2 mi |
| 23 | 4672 Miramar Rd | $1845 | 3 | 2 | 1250 | 1.1 mi |
| 24 | 4700 Imogene Ct | $2100 | 3 | 2 | 1226 | 1.5 mi |
| 25 | 4406 King Cole Blvd | $1790 | 3 | 2 | 1269 | 1.1 mi |