REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.59% first-year return on $61,761 initial cash invested.
Cash On Cash
-8.59%
Cap Rate
5.01%
Rent
$2,117
Cashflow
-$442
Rent Confidence: High
Annual
$25,404
Median
$2,100
Avg
$2,116
Samples
25
Financing
Purchase Price $294k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $61,761
Downpayment $58,820
Closing costs $2,941
Rehab $0
Furnishing $0
Cashflow
Total Income $2,117
Total Expenses $2,559
Mortgage P&I $1,565
Property Taxes $312
Home Insurance $103
HOA $28
PManagement $212
CapEx $106
Vacancy $127
Maintenance $106
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3609 Batson Dr | $2500 | 4 | 2 | 2029 | 0.2 mi |
| 2 | 14912 Custis Ln | $2050 | 4 | 2 | 2047 | 0.4 mi |
| 3 | 3300 Braun Way | $2100 | 4 | 2 | 2029 | 0.4 mi |
| 4 | 14916 Custis Ln | $2145 | 4 | 2 | 2029 | 0.4 mi |
| 5 | 3705 Tilmon Ln | $2200 | 4 | 2 | 1992 | 0.1 mi |
| 6 | 15225 Harkness Pass | $2150 | 4 | 2 | 2029 | 0.4 mi |
| 7 | 3610 Batson Dr | $2250 | 4 | 2 | 1992 | 0.1 mi |
| 8 | 2902 Caleb Dr | $1850 | 4 | 2 | 2000 | 0.8 mi |
| 9 | 600 Red Tails Dr | $2100 | 4 | 2 | 1994 | 0.8 mi |
| 10 | 15301 Harkness Pass | $2165 | 4 | 2 | 1861 | 0.4 mi |
| 11 | 3704 Chappie Ln | $2250 | 4 | 2 | 1837 | 0.2 mi |
| 12 | 15008 Custis Ln | $1875 | 4 | 2 | 1858 | 0.4 mi |
| 13 | 14904 Custis Ln | $2095 | 4 | 2 | 1858 | 0.4 mi |
| 14 | 14909 Custis Ln | $2050 | 4 | 2 | 1858 | 0.4 mi |
| 15 | 3607 Conyers Ln | $2100 | 4 | 2 | 1837 | 0.3 mi |
| 16 | 14905 Harkness Pass | $2350 | 4 | 2 | 1858 | 0.5 mi |
| 17 | 3100 Noion Ct | $2095 | 4 | 2 | 1863 | 0.6 mi |
| 18 | 14321 Deaf Smith Blvd | $2200 | 4 | 2 | 1858 | 0.6 mi |
| 19 | 3904 Sojourner St | $2000 | 4 | 2 | 1890 | 0.8 mi |
| 20 | 3415 Tilmon Ln | $2195 | 4 | 2 | 1735 | 0.2 mi |
| 21 | 3305 Crownover St | $1890 | 4 | 2.5 | 2160 | 0.3 mi |
| 22 | 3608 Pevetoe St | $2095 | 4 | 2.5 | 1896 | 0.2 mi |
| 23 | 3511 Tilmon Ln | $1905 | 4 | 2 | 1670 | 0.1 mi |
| 24 | 3606 Batson Dr | $2200 | 4 | 2 | 1666 | 0.1 mi |
| 25 | 15204 Kent Justin | $2100 | 4 | 2 | 1698 | 0.4 mi |