REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.62% first-year return on $47,250 initial cash invested.
Cash On Cash
-4.62%
Cap Rate
5.86%
Rent
$1,651
Cashflow
-$182
Rent Confidence: High
Annual
$19,812
Median
$1,649
Avg
$1,651
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 $1,651
Total Expenses $1,833
Mortgage P&I $1,198
Property Taxes $126
Home Insurance $79
PManagement $165
CapEx $83
Vacancy $99
Maintenance $83
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 820 Tilden Rd | $1530 | 3 | 2 | 1023 | 0.3 mi |
| 2 | 406 Centerfield Dr | $1650 | 3 | 2 | 996 | 0 mi |
| 3 | 8820 Kismet Dr | $1749 | 3 | 2 | 1066 | 1 mi |
| 4 | 7243 Kavan Hunter Dr | $1835 | 3 | 2 | 1040 | 1.3 mi |
| 5 | 1407 Bells Knox Rd | $1595 | 3 | 2 | 1026 | 1.1 mi |
| 6 | 201 Ventner Ct | $1380 | 3 | 2 | 1113 | 0.6 mi |
| 7 | 6516 Dylan Shane Ln | $1625 | 3 | 2 | 1016 | 1.2 mi |
| 8 | 207 Hugh Caldwell Rd | $1800 | 3 | 2 | 987 | 0.7 mi |
| 9 | 8810 Stoneface Rd | $1550 | 3 | 2 | 1008 | 1.1 mi |
| 10 | 7217 Kavan Hunter Dr | $2400 | 3 | 2 | 1016 | 1.3 mi |
| 11 | 1109 Ashford St | $1500 | 3 | 2 | 1041 | 1.7 mi |
| 12 | 6516 David Ave | $1500 | 3 | 2 | 1070 | 1.5 mi |
| 13 | 2320 Meadecroft Rd | $1635 | 3 | 2 | 1100 | 1.3 mi |
| 14 | 938 Rucker Cliff Dr | $1249 | 3 | 2 | 1127 | 1.1 mi |
| 15 | 7212 Kavan Hunter Dr | $1690 | 3 | 2 | 1119 | 1.2 mi |
| 16 | 1341 Bells Knox Rd | $1660 | 3 | 2 | 960 | 1.1 mi |
| 17 | 7246 Kavan Hunter Dr | $1595 | 3 | 2 | 1125 | 1.3 mi |
| 18 | 206 Hugh Caldwell Rd | $1640 | 3 | 2 | 1175 | 0.7 mi |
| 19 | 217 Rhyne Station Rd | $1450 | 3 | 2 | 976 | 1.5 mi |
| 20 | 1439 Bells Knox Rd | $1649 | 3 | 2 | 1149 | 1.2 mi |
| 21 | 1-901 Rhyne Rd | $1750 | 3 | 2 | 950 | 1.7 mi |
| 22 | 841 Carrington Dr | $1725 | 3 | 2 | 1263 | 0.5 mi |
| 23 | 7229 Kavan Hunter Dr | $1745 | 3 | 2 | 1202 | 1.3 mi |
| 24 | 409 Kirby Dr | $1695 | 3 | 2 | 1334 | 0.1 mi |
| 25 | 904 Rucker Cliff Dr | $1680 | 3 | 2 | 1254 | 0.9 mi |