REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.27% first-year return on $47,250 initial cash invested.
Cash On Cash
-4.27%
Cap Rate
5.93%
Rent
$1,626
Cashflow
-$168
Rent Confidence: High
Annual
$19,512
Median
$1,600
Avg
$1,626
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,250
Downpayment $45,000
Closing costs $2,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,626
Total Expenses $1,794
Mortgage P&I $1,198
Property Taxes $94
Home Insurance $79
PManagement $163
CapEx $81
Vacancy $98
Maintenance $81
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1026 Patio Dr | $1400 | 2 | 1.5 | 1020 | 0.5 mi |
| 2 | 1012 Patio Dr | $1775 | 2 | 1.5 | 1020 | 0.6 mi |
| 3 | 1015 Patio Dr | $1550 | 2 | 1.5 | 1020 | 0.6 mi |
| 4 | 832 Ember Lake Dr | $2650 | 2 | 2 | 1150 | 0.6 mi |
| 5 | 3198 Trails End Ln | $1775 | 2 | 2 | 1122 | 1.1 mi |
| 6 | 1202 Waggoner Dr | $1300 | 2 | 1.5 | 1048 | 0.6 mi |
| 7 | 111 N Timber Dr | $1600 | 2 | 2 | 1143 | 1.1 mi |
| 8 | 3314 Niagara Dr | $1495 | 2 | 1.5 | 960 | 0.4 mi |
| 9 | 330 Stewarts Ferry Pike | $1550 | 2 | 1.5 | 1020 | 1.3 mi |
| 10 | 3535 Bell Rd, Apt 104 | $1425 | 2 | 1.5 | 1008 | 1.2 mi |
| 11 | 739 Fitzpatrick Rd | $1900 | 2 | 1.5 | 1095 | 0.7 mi |
| 12 | 171 N Timber Dr, Unit 171 | $1575 | 2 | 2 | 1188 | 1.2 mi |
| 13 | 105 N Timber Dr | $1500 | 2 | 2 | 1200 | 1.1 mi |
| 14 | 127 Lakebrink Dr | $1650 | 2 | 1.5 | 1156 | 0.3 mi |
| 15 | 3245 Niagara Dr | $1450 | 2 | 1 | 1000 | 0.3 mi |
| 16 | 3535 Bell Rd, Apt 703 | $1650 | 2 | 1.5 | 1088 | 1.3 mi |
| 17 | 321 Lakebrink Dr | $1600 | 2 | 1.5 | 1177 | 0.3 mi |
| 18 | 108 Lakebrink Dr | $1649 | 2 | 1.5 | 1178 | 0.3 mi |
| 19 | 3535 Bell Rd, Apt 705 | $1505 | 2 | 1.5 | 1098 | 1.3 mi |
| 20 | 3535 Bell Rd | $1495 | 2 | 1.5 | 1100 | 1.3 mi |
| 21 | 3535 Bell Rd, Apt 302 | $1750 | 2 | 2.5 | 1112 | 1.2 mi |
| 22 | 735 Fitzpatrick Rd | $1600 | 2 | 1.5 | 1160 | 0.7 mi |
| 23 | 3535 Bell Rd, Apt 306 | $1400 | 2 | 2.5 | 1112 | 1.3 mi |
| 24 | 303 Lakebrink Dr | $1700 | 2 | 1.5 | 1200 | 0.3 mi |
| 25 | 3535 Bell Rd, Apt 405 | $1699 | 2 | 2.5 | 1116 | 1.3 mi |