REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $125k initial cash invested.
Cash On Cash
-17.02%
Cap Rate
3.08%
Rent
$2,685
Cashflow
-$1,771
Rent Confidence: High
Annual
$32,220
Median
$2,650
Avg
$2,654
Samples
25
Financing
Purchase Price $595k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $125k
Downpayment $119k
Closing costs $5,945
Rehab $0
Furnishing $0
Cashflow
Total Income $2,685
Total Expenses $4,456
Mortgage P&I $3,164
Property Taxes $287
Home Insurance $208
HOA $100
PManagement $268
CapEx $134
Vacancy $161
Maintenance $134
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 17 Ashe Park Cir | $2800 | 3 | 2 | 2014 | 0.5 mi |
| 2 | 28 Green Valley Rd | $2795 | 3 | 2.5 | 1981 | 1 mi |
| 3 | 172 Monroe Creek Blvd | $3170 | 3 | 2.5 | 2207 | 1.4 mi |
| 4 | 11 Jeff Dr | $2100 | 3 | 2.5 | 1972 | 2.2 mi |
| 5 | 29 Jeff Dr | $2575 | 3 | 2.5 | 1972 | 2.2 mi |
| 6 | 46 Caddis Ct | $4500 | 3 | 2 | 2300 | 2.7 mi |
| 7 | 14 Selwyn Rd | $2650 | 3 | 2 | 1600 | 1 mi |
| 8 | 537 Big Sur Loop | $2600 | 3 | 2.5 | 1775 | 1.4 mi |
| 9 | 609 Santa Clara Dr, Unit 609 | $2750 | 3 | 2.5 | 1774 | 1.4 mi |
| 10 | 196 Marathon Ln | $2900 | 3 | 2.5 | 2207 | 2.8 mi |
| 11 | 89 Grandview Rd | $2000 | 3 | 2 | 1.6 mi | |
| 12 | 534 Big Sur Loop | $2750 | 3 | 2.5 | 1700 | 1.4 mi |
| 13 | 320 Tavernier Ln | $2900 | 3 | 2.5 | 2207 | 2.9 mi |
| 14 | 608 Santa Clara Dr | $2325 | 3 | 2.5 | 1699 | 1.4 mi |
| 15 | 229 Roper St | $2600 | 3 | 2.5 | 2200 | 3.1 mi |
| 16 | 106 Castlerock Dr | $2900 | 3 | 2.5 | 2079 | 4 mi |
| 17 | 206 Moody Ave | $2500 | 3 | 2 | 1605 | 2.5 mi |
| 18 | 146 Marathon Ln | $2995 | 3 | 2.5 | 2231 | 3.1 mi |
| 19 | 115 Featherdown Way, # 208-301 | $2095 | 3 | 2 | 1381 | 1 mi |
| 20 | 115 Featherdown Way, # 208-201 | $2125 | 3 | 2 | 1381 | 1 mi |
| 21 | 115 Featherdown Way, # 208-207 | $2125 | 3 | 2 | 1381 | 1 mi |
| 22 | 9 Teakwood Pl | $2800 | 3 | 2 | 1734 | 3.8 mi |
| 23 | 129 Cranford Rd | $2395 | 3 | 2 | 1564 | 2.7 mi |
| 24 | 805 Monterey Ct | $2995 | 3 | 2.5 | 1.2 mi | |
| 25 | 3 Dadoo Dr | $1995 | 3 | 2 | 1653 | 3.7 mi |