REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $57,750 initial cash invested.
Cash On Cash
-13.9%
Cap Rate
3.77%
Rent
$1,372
Cashflow
-$669
Rent Confidence: High
Annual
$16,464
Median
$1,395
Avg
$1,371
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment 20% $55,000
Closing costs 1% $2,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,372
Total Expenses $2,041
Mortgage P&I 107% $1,464
Property Taxes 9% $124
Home Insurance 7% $96
PManagement 10% $137
CapEx 5% $69
Vacancy 6% $82
Maintenance 5% $69
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 212 Myatt Dr | $1225 | 2 | 1 | 888 | 2 mi |
| 2 | 1229 8th St | $1750 | 2 | 1 | 920 | 2 mi |
| 3 | 117 Scenic View Rd, Unit A | $1300 | 2 | 1 | 750 | 0.1 mi |
| 4 | 900 Elliston St | $1550 | 2 | 1 | 864 | 2.2 mi |
| 5 | 215 Ensley Ave | $1095 | 2 | 1 | 755 | 0.4 mi |
| 6 | 901 Berry St | $1500 | 2 | 1 | 851 | 2.2 mi |
| 7 | 1406 Debow St | $1400 | 2 | 1 | 874 | 2.6 mi |
| 8 | 1008 Elliston St | $1600 | 2 | 1 | 851 | 2.3 mi |
| 9 | 1404 Debow St | $1595 | 2 | 1 | 854 | 2.6 mi |
| 10 | 1309 Jones St | $1850 | 2 | 1 | 918 | 2.8 mi |
| 11 | 1509 Meadow Bend Dr | $1440 | 2 | 1 | 930 | 2.9 mi |
| 12 | 416 Rayon Dr, Unit C | $900 | 2 | 1 | 700 | 0.6 mi |
| 13 | 555 N Dupont Ave | $1200 | 2 | 1 | 968 | 2.8 mi |
| 14 | 1012 Debow St | $1025 | 2 | 1 | 1000 | 2.3 mi |
| 15 | 625 Center St, Unit A | $1300 | 2 | 1 | 815 | 2.9 mi |
| 16 | 623A Center St | $1250 | 2 | 1 | 812 | 2.9 mi |
| 17 | 555 N Dupont Ave | $1400 | 2 | 1 | 989 | 2.8 mi |
| 18 | 501B Fedders Dr | $1495 | 2 | 1 | 800 | 2.8 mi |
| 19 | 501 Fedders Ave Unit B | $1500 | 2 | 1 | 800 | 2.8 mi |
| 20 | 555 N Dupont Ave, Apt C46 | $1250 | 2 | 1 | 800 | 2.9 mi |
| 21 | 1500B Meadow Bend Dr | $1300 | 2 | 1 | 800 | 2.9 mi |
| 22 | 1403 Bryan St | $1350 | 2 | 1 | 1020 | 2.5 mi |
| 23 | 1140 Sioux Ter | $1400 | 2 | 1 | 800 | 2.9 mi |
| 24 | 120 Rio Vista Dr, Unit B | $1195 | 2 | 1 | 700 | 1.5 mi |
| 25 | 1207 Shawnee Rd | $1395 | 2 | 1 | 770 | 2.8 mi |
Projections