REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.35% first-year return on $46,179 initial cash invested.
Cash On Cash
7.35%
Cap Rate
8.12%
Rent
$2,168
Cashflow
$283
Rent Confidence: High
Annual
$26,016
Median
$2,095
Avg
$2,128
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $46,179
Downpayment $43,980
Closing costs $2,199
Rehab $0
Furnishing $0
Cashflow
Total Income $2,168
Total Expenses $1,885
Mortgage P&I $1,097
Property Taxes $148
Home Insurance $77
PManagement 10% $217
CapEx 5% $108
Vacancy 6% $130
Maintenance 5% $108
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 866 Plaza Walk Dr | $1999 | 4 | 2.5 | 2054 | 1.5 mi |
| 2 | 5416 Grafton Dr | $2295 | 4 | 3 | 1705 | 0.7 mi |
| 3 | 4525 Belle Plaine Dr | $1800 | 4 | 2.5 | 1948 | 1.4 mi |
| 4 | 5909 Ruth Dr | $2000 | 4 | 2.5 | 1780 | 1.1 mi |
| 5 | 1144 Eastway Dr | $3000 | 4 | 2.5 | 1738 | 1.3 mi |
| 6 | 5701 Joyce Dr | $2500 | 4 | 2 | 2189 | 1.1 mi |
| 7 | 1227 Pinehaven Ct | $2085 | 4 | 2.5 | 1618 | 1 mi |
| 8 | 5111 Belcamp Ln | $2095 | 4 | 2 | 1740 | 0.4 mi |
| 9 | 3124 Glen Robin Ct | $2099 | 4 | 2.5 | 1686 | 1.6 mi |
| 10 | 5104 Snowdrop Dr | $2075 | 4 | 2 | 1741 | 0.9 mi |
| 11 | 4228 Winedale Ln | $2400 | 4 | 3 | 1351 | 1.4 mi |
| 12 | 1743 Shannonhouse Dr | $1940 | 4 | 2 | 1618 | 0.5 mi |
| 13 | 2508 Dora Dr | $2100 | 4 | 2 | 0.2 mi | |
| 14 | 2916 Edsel Pl | $2650 | 4 | 2 | 1650 | 1.4 mi |
| 15 | 1132 New Day Ct | $2143 | 3 | 3 | 1896 | 0.9 mi |
| 16 | 1718 Purser Dr | $1499 | 4 | 2 | 1.3 mi | |
| 17 | 2924 Edsel Pl | $2300 | 4 | 2 | 1509 | 1.4 mi |
| 18 | 2828 Shamrock Dr | $2800 | 4 | 2 | 1483 | 1.3 mi |
| 19 | 1343 Phil Oneil Dr | $1849 | 3 | 2.5 | 2084 | 0.7 mi |
| 20 | 1625 Finchley Dr | $1780 | 4 | 2 | 1422 | 1.5 mi |
| 21 | 1610 Jakobson Dr | $1840 | 3 | 2.5 | 2256 | 0.9 mi |
| 22 | 1156 Triece Ln | $2195 | 3 | 2.5 | 2260 | 1 mi |
| 23 | 2616 Springway Dr | $1815 | 4 | 2 | 1300 | 1.7 mi |
| 24 | 2306 Briargrove Dr | $1645 | 4 | 1.5 | 1445 | 1.4 mi |
| 25 | 4117 Oak Forest Dr | $2300 | 3 | 3 | 1544 | 1 mi |