REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.49% first-year return on $41,055 initial cash invested.
Cash On Cash
-1.49%
Cap Rate
6.56%
Rent
$1,578
Cashflow
-$51
Rent Confidence: High
Annual
$18,936
Median
$1,635
Avg
$1,582
Samples
25
Financing
Purchase Price $196k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $41,055
Downpayment $39,100
Closing costs $1,955
Rehab $0
Furnishing $0
Cashflow
Total Income $1,578
Total Expenses $1,629
Mortgage P&I $1,041
Property Taxes $109
Home Insurance $68
PManagement $158
CapEx $79
Vacancy $95
Maintenance $79
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8600 Moores Chapel Rd | $1450 | 2 | 2 | 1074 | 0.4 mi |
| 2 | 309 Houston St | $1299 | 2 | 2 | 1290 | 0.3 mi |
| 3 | 6337 Freedom Dr | $1500 | 2 | 2 | 1400 | 1.3 mi |
| 4 | 201 Ventner Ct | $1380 | 3 | 2 | 1113 | 0.6 mi |
| 5 | 938 Rucker Cliff Dr | $1249 | 3 | 2 | 1127 | 1.1 mi |
| 6 | 514 Leland St | $1480 | 2 | 1 | 0.4 mi | |
| 7 | 8325 Mt Holly Rd | $1250 | 2 | 1 | 0.5 mi | |
| 8 | 7212 Kavan Hunter Dr | $1690 | 3 | 2 | 1119 | 1.2 mi |
| 9 | 7246 Kavan Hunter Dr | $1595 | 3 | 2 | 1125 | 1.3 mi |
| 10 | 206 Hugh Caldwell Rd | $1640 | 3 | 2 | 1175 | 0.7 mi |
| 11 | 1439 Bells Knox Rd | $1649 | 3 | 2 | 1149 | 1.2 mi |
| 12 | 2320 Meadecroft Rd | $1635 | 3 | 2 | 1100 | 1.3 mi |
| 13 | 820 Tilden Rd | $1530 | 3 | 2 | 1023 | 0.3 mi |
| 14 | 406 Centerfield Dr | $1650 | 3 | 2 | 996 | 0 mi |
| 15 | 8820 Kismet Dr | $1749 | 3 | 2 | 1066 | 1 mi |
| 16 | 841 Carrington Dr | $1725 | 3 | 2 | 1263 | 0.5 mi |
| 17 | 7229 Kavan Hunter Dr | $1745 | 3 | 2 | 1202 | 1.3 mi |
| 18 | 6516 David Ave | $1500 | 3 | 2 | 1070 | 1.5 mi |
| 19 | 409 Kirby Dr | $1645 | 3 | 2 | 1334 | 0.1 mi |
| 20 | 904 Rucker Cliff Dr | $1680 | 3 | 2 | 1254 | 0.9 mi |
| 21 | 7243 Kavan Hunter Dr | $1835 | 3 | 2 | 1040 | 1.3 mi |
| 22 | 6027 Running Deer Rd | $1699 | 1 | 2 | 1196 | 1.7 mi |
| 23 | 1407 Bells Knox Rd | $1595 | 3 | 2 | 1026 | 1.2 mi |
| 24 | 6516 Dylan Shane Ln | $1625 | 3 | 2 | 1016 | 1.1 mi |
| 25 | 207 Hugh Caldwell Rd | $1750 | 3 | 2 | 987 | 0.8 mi |