REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.45% first-year return on $38,829 initial cash invested.
Cash On Cash
-1.45%
Cap Rate
6.18%
Rent
$1,407
Cashflow
-$47
Rent Confidence: High
Annual
$16,884
Median
$1,395
Avg
$1,385
Samples
25
Financing
Purchase Price $185k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $38,829
Downpayment $36,980
Closing costs $1,849
Rehab $0
Furnishing $0
Cashflow
Total Income $1,407
Total Expenses $1,454
Mortgage P&I $929
Property Taxes $95
Home Insurance $65
PManagement 10% $141
CapEx 5% $70
Vacancy 6% $84
Maintenance 5% $70
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3519 Delta Ave NW | $1395 | 3 | 1 | 1781 | 0.9 mi |
| 2 | 2702 Brett Rd NW | $1600 | 3 | 1 | 1745 | 1.2 mi |
| 3 | 1408 Brook Hollow Cir NW | $1700 | 3 | 1 | 1979 | 2.2 mi |
| 4 | 2400 Pulaski Pike NW | $1395 | 3 | 1 | 1677 | 1.6 mi |
| 5 | 4109 Nelson Dr NW | $1395 | 3 | 1 | 1600 | 1.4 mi |
| 6 | 3204 Tucker Dr NW | $1225 | 3 | 1 | 1446 | 0.4 mi |
| 7 | 4106 Grizzard Rd NW | $1150 | 3 | 1 | 1437 | 0.4 mi |
| 8 | 3107 Stewart St NW | $999 | 3 | 1 | 0.2 mi | |
| 9 | 3807 Williamsburg Dr NW | $1475 | 3 | 2 | 1814 | 0.9 mi |
| 10 | 3807 Nw Williamsburg Dr | $1475 | 3 | 2 | 1814 | 0.9 mi |
| 11 | 2601 Nw Rita Ln | $1575 | 3 | 1 | 2320 | 1.7 mi |
| 12 | 3318 E Helena Dr NW | $1395 | 3 | 1 | 1500 | 1.7 mi |
| 13 | 2100 Shady Lane Dr NW | $1350 | 3 | 1 | 1425 | 1.3 mi |
| 14 | 3613 Knollwood Dr NW | $1245 | 3 | 1.5 | 1600 | 1.4 mi |
| 15 | 3212 Nw Lewisburg Dr | $1450 | 3 | 1 | 1427 | 1.6 mi |
| 16 | 1515 Club View Dr NW | $1400 | 3 | 1 | 1482 | 2.1 mi |
| 17 | 2507 Briarhurst Ct NW | $1600 | 3 | 2 | 1896 | 2 mi |
| 18 | 5003 Rickwood Ct NW | $1675 | 3 | 2 | 1887 | 2.1 mi |
| 19 | 3507 Glendale Ln NW | $1250 | 3 | 1.5 | 1700 | 2.4 mi |
| 20 | 2508 Aspen Ave NW | $1575 | 3 | 2 | 1722 | 1.1 mi |
| 21 | 4710 Westwood Dr NW | $1295 | 3 | 1 | 1347 | 1.3 mi |
| 22 | 3618 Chalmers Ave NW | $1200 | 3 | 1.5 | 1400 | 0.3 mi |
| 23 | 3116 Patrick St NW | $1150 | 3 | 1 | 1200 | 0.2 mi |
| 24 | 3602 Oakdale Cir NW | $1295 | 3 | 1 | 1412 | 2.1 mi |
| 25 | 2730 Oaktree Ln NW | $1350 | 3 | 1 | 1396 | 2 mi |