REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.01% first-year return on $52,500 initial cash invested.
Cash On Cash
-6.01%
Cap Rate
5.55%
Rent
$1,788
Cashflow
-$263
Rent Confidence: High
Annual
$21,456
Median
$1,795
Avg
$1,814
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,788
Total Expenses $2,051
Mortgage P&I $1,331
Property Taxes $168
Home Insurance $88
PManagement $179
CapEx $89
Vacancy $107
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3114 Sherry Dr | $1899 | 3 | 1 | 900 | 0.2 mi |
| 2 | 4117 Caywood Cir | $1560 | 3 | 1 | 1025 | 1 mi |
| 3 | 4109 Caywood Cir | $1650 | 3 | 1 | 888 | 1 mi |
| 4 | 3100 Wallington Dr | $2100 | 3 | 1 | 1142 | 0.3 mi |
| 5 | 6908 Alpert Dr | $1645 | 3 | 1.5 | 1023 | 0.5 mi |
| 6 | 3255 Kelvington Dr | $1995 | 3 | 2 | 1040 | 0.1 mi |
| 7 | 1600 Baltimore Dr | $1750 | 3 | 1.5 | 1025 | 1.9 mi |
| 8 | 4516 Rundle Rd | $1450 | 3 | 1.5 | 1040 | 1.9 mi |
| 9 | 3727 Groome Dr | $2150 | 3 | 2 | 1014 | 1 mi |
| 10 | 5645 Moat Ct | $1000 | 3 | 2 | 1000 | 1.6 mi |
| 11 | 4307 Sky Line Dr | $1690 | 3 | 2 | 925 | 1.3 mi |
| 12 | 4171 Caywood Cir | $1575 | 3 | 1 | 1338 | 1 mi |
| 13 | 7820 Plunkett Ave | $1990 | 3 | 2 | 1049 | 1.5 mi |
| 14 | 3125 Wallington Dr | $1860 | 3 | 2 | 1147 | 0.2 mi |
| 15 | 4013 Orwood Rd | $1795 | 3 | 2 | 1141 | 0.9 mi |
| 16 | 3526 Superior Ct | $2600 | 3 | 2 | 1161 | 0.8 mi |
| 17 | 3709 Needles Dr | $1695 | 3 | 1.5 | 1250 | 1.4 mi |
| 18 | 4425 Urban Ct | $1800 | 3 | 2 | 1080 | 1.7 mi |
| 19 | 3006 Bart St | $1665 | 3 | 1.5 | 1365 | 0.4 mi |
| 20 | 4514 Orangebrook Dr | $1755 | 3 | 2 | 1075 | 2 mi |
| 21 | 2210 Beatrice Dr | $1940 | 3 | 1 | 1456 | 1.5 mi |
| 22 | 4413 Rossmore Dr | $1745 | 3 | 1.5 | 1243 | 1.7 mi |
| 23 | 7636 Forest City Rd, Apt 72 | $1875 | 3 | 2 | 1187 | 0.8 mi |
| 24 | 7665 Lake Gandy Cir | $2160 | 3 | 2 | 1166 | 1 mi |
| 25 | 7734 Lakeside Woods Dr | $1995 | 3 | 2 | 1171 | 1 mi |