REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.82% first-year return on $58,779 initial cash invested.
Cash On Cash
-1.82%
Cap Rate
6.46%
Rent
$2,099
Cashflow
-$89
Rent Confidence: High
Annual
$25,188
Median
$2,095
Avg
$2,099
Samples
25
Financing
Purchase Price $280k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $58,779
Downpayment $55,980
Closing costs $2,799
Rehab $0
Furnishing $0
Cashflow
Total Income $2,099
Total Expenses $2,188
Mortgage P&I $1,490
Property Taxes $54
Home Insurance $98
PManagement $210
CapEx $105
Vacancy $126
Maintenance $105
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6967 Compass Ct | $1980 | 3 | 2 | 1470 | 0.5 mi |
| 2 | 6840 Magnolia Pointe Cir | $1850 | 3 | 2 | 1432 | 0.9 mi |
| 3 | 1614 Bobtail Dr | $2149 | 3 | 2 | 1440 | 1.3 mi |
| 4 | 7633 Hillcrest Ter | $1700 | 3 | 2 | 1538 | 0.5 mi |
| 5 | 2120 Falkner Rd | $2295 | 3 | 2 | 1440 | 1.5 mi |
| 6 | 3250 Wallington Dr | $1795 | 3 | 2 | 1323 | 0.4 mi |
| 7 | 2116 Falkner Rd | $2495 | 3 | 2 | 1424 | 1.5 mi |
| 8 | 7907 Birman St | $2995 | 3 | 2 | 1421 | 1.5 mi |
| 9 | 7707 Lake Gandy Cir | $2000 | 3 | 2 | 1386 | 1.2 mi |
| 10 | 8309 Cameo Way | $2180 | 3 | 2 | 1535 | 1.2 mi |
| 11 | 5737 Satel Dr | $2195 | 3 | 2 | 1522 | 1.4 mi |
| 12 | 4520 Urban Ct | $2110 | 3 | 2 | 1416 | 1.8 mi |
| 13 | 2150 Tortoise Shell Dr | $2195 | 3 | 2 | 1512 | 1.4 mi |
| 14 | 8059 Birman St | $2670 | 3 | 2 | 1494 | 1.7 mi |
| 15 | 2041 Bobtail Dr | $2395 | 3 | 2 | 1494 | 1.7 mi |
| 16 | 3108 Pembrook Dr | $2095 | 3 | 2 | 1346 | 1.2 mi |
| 17 | 3306 Sutton Dr | $1950 | 3 | 2 | 1330 | 1 mi |
| 18 | 6789 Brittany Chase Ct | $2110 | 3 | 2.5 | 1453 | 0.7 mi |
| 19 | 3334 Sassafras Ct | $1995 | 3 | 2 | 1300 | 0.9 mi |
| 20 | 3621 Sutton Dr | $2135 | 3 | 2 | 1325 | 1.2 mi |
| 21 | 3430 Jujube Dr | $1675 | 3 | 2 | 1295 | 1 mi |
| 22 | 2719 John Paul Dr | $2095 | 3 | 2 | 1255 | 0.6 mi |
| 23 | 3006 Bart St | $1665 | 3 | 1.5 | 1365 | 0.2 mi |
| 24 | 3933 Magnolia Lake Ln | $1950 | 3 | 2 | 1300 | 1.2 mi |
| 25 | 5645 Moat Ct | $1790 | 3 | 2 | 1326 | 1.5 mi |