REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.64% first-year return on $50,379 initial cash invested.
Cash On Cash
-1.64%
Cap Rate
6.52%
Rent
$1,911
Cashflow
-$69
Rent Confidence: High
Annual
$22,932
Median
$1,895
Avg
$1,912
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,379
Downpayment $47,980
Closing costs $2,399
Rehab $0
Furnishing $0
Cashflow
Total Income $1,911
Total Expenses $1,980
Mortgage P&I $1,277
Property Taxes $121
Home Insurance $84
PManagement $191
CapEx $96
Vacancy $115
Maintenance $96
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 446 Cornish Dr | $1650 | 3 | 1 | 1100 | 0.6 mi |
| 2 | 3140 Brickdale Ln | $2500 | 3 | 1 | 1050 | 1.6 mi |
| 3 | 430 Ewing Ln | $2195 | 3 | 1 | 950 | 0.4 mi |
| 4 | 621 Maclaurin Ct | $2000 | 3 | 1 | 1084 | 1.7 mi |
| 5 | 432 Ewing Dr, Unit 1 | $1395 | 3 | 1 | 925 | 0.5 mi |
| 6 | 432 Ewing Dr | $1395 | 3 | 1 | 925 | 0.5 mi |
| 7 | 309 Vista Cv | $1295 | 3 | 1 | 925 | 0.9 mi |
| 8 | 3326 Doverside Dr | $2100 | 3 | 1 | 1144 | 2 mi |
| 9 | 2698 Old Matthews Rd | $1615 | 3 | 1.5 | 1060 | 1.9 mi |
| 10 | 2706 Old Matthews Rd | $1930 | 3 | 1.5 | 1032 | 1.8 mi |
| 11 | 2785 Old Matthews Rd | $2100 | 3 | 1.5 | 1025 | 1.9 mi |
| 12 | 2718 Old Matthews Rd | $2250 | 3 | 1.5 | 1000 | 1.8 mi |
| 13 | 3141 Lauren Evelyn Way | $1755 | 3 | 1.5 | 1088 | 2.1 mi |
| 14 | 1307 Rock Creek Trce | $1595 | 3 | 2 | 1008 | 0.9 mi |
| 15 | 2927 Hillhurst Dr | $1995 | 3 | 1 | 1236 | 2.6 mi |
| 16 | 2729 Pine Ridge Dr | $1695 | 3 | 1 | 1258 | 2.4 mi |
| 17 | 3205 Crislynndale Dr | $2300 | 3 | 2 | 1082 | 1.6 mi |
| 18 | 3853 Augusta Dr, Unit A | $2400 | 3 | 1 | 1275 | 2.6 mi |
| 19 | 2808 Old Matthews Rd | $1845 | 3 | 2 | 1025 | 2 mi |
| 20 | 3309 Eaglewood Ln | $1895 | 3 | 1 | 1350 | 2.2 mi |
| 21 | 320 Vailview Dr | $1800 | 3 | 1 | 1340 | 2.4 mi |
| 22 | 2664 Pine Ridge Dr | $2400 | 3 | 2 | 1050 | 2.7 mi |
| 23 | 3524 Shady Side Dr | $2100 | 3 | 2 | 1118 | 1.8 mi |
| 24 | 3508 Brookway Dr | $1800 | 3 | 2 | 1031 | 2.6 mi |
| 25 | 3512 Brookway Dr | $1800 | 3 | 2 | 1031 | 2.6 mi |