REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.1% first-year return on $46,410 initial cash invested.
Cash On Cash
-6.1%
Cap Rate
5.52%
Rent
$1,540
Cashflow
-$236
Rent Confidence: High
Annual
$18,480
Median
$1,550
Avg
$1,542
Samples
25
Financing
Purchase Price $221k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,410
Downpayment $44,200
Closing costs $2,210
Rehab $0
Furnishing $0
Cashflow
Total Income $1,540
Total Expenses $1,776
Mortgage P&I $1,176
Property Taxes $123
Home Insurance $77
PManagement $154
CapEx $77
Vacancy $92
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3400 Pine Meadow Dr | $1490 | 3 | 1 | 1044 | 0.3 mi |
| 2 | 3350 Misty Wood Dr | $1595 | 3 | 1 | 1040 | 0.4 mi |
| 3 | 4643 Pineleaf Dr | $1490 | 3 | 1 | 1010 | 0.2 mi |
| 4 | 4643 Pineleaf Dr, Unit 1 | $1490 | 3 | 1 | 1010 | 0.2 mi |
| 5 | 4412 Valeview Ln | $1455 | 3 | 1 | 1080 | 0.5 mi |
| 6 | 4706 Monmouth Dr | $1495 | 3 | 1 | 988 | 0.5 mi |
| 7 | 4707 Woodstone Dr | $1395 | 3 | 1 | 992 | 0.7 mi |
| 8 | 2733 Fairstone Ave | $1550 | 3 | 1 | 1077 | 1.9 mi |
| 9 | 4725 Woodstone Dr | $1495 | 3 | 1 | 912 | 0.7 mi |
| 10 | 2824 Dalecrest Dr | $1595 | 3 | 1.5 | 1094 | 0.5 mi |
| 11 | 3121 Iredell Dr | $1250 | 3 | 1 | 1082 | 2.4 mi |
| 12 | 3615 Misty Wood Dr | $1495 | 3 | 1.5 | 1148 | 0.4 mi |
| 13 | 3519 Misty Wood Dr | $1595 | 3 | 2 | 1055 | 0.4 mi |
| 14 | 5303 Collins St | $1349 | 3 | 2 | 1061 | 1.7 mi |
| 15 | 3424 Kelsey Emma Ct | $1650 | 3 | 2 | 1016 | 1.8 mi |
| 16 | 3637 Ernie Dr | $1300 | 3 | 2 | 1130 | 1.1 mi |
| 17 | 3621 Ernie Dr | $1795 | 3 | 2 | 1134 | 1.1 mi |
| 18 | 3413 Kelsey Emma Ct | $1600 | 3 | 2 | 1000 | 1.9 mi |
| 19 | 3428 Nevin Brook Rd | $1499 | 3 | 2 | 1165 | 0.9 mi |
| 20 | 4922 Elizabeth Rd | $1590 | 3 | 2 | 1180 | 0.8 mi |
| 21 | 5320 Molly Elizabeth Ln | $1570 | 3 | 2 | 1100 | 1.9 mi |
| 22 | 2336 Eargle Rd | $1680 | 3 | 2 | 1128 | 1.8 mi |
| 23 | 3326 Dalecrest Dr | $1650 | 3 | 2 | 1284 | 0.1 mi |
| 24 | 6031 Veckman Ct | $1695 | 3 | 2 | 1116 | 2.1 mi |
| 25 | 2649 Allen Rd S | $1785 | 3 | 2 | 1192 | 1.2 mi |