REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.8% first-year return on $52,290 initial cash invested.
Cash On Cash
-2.8%
Cap Rate
6.26%
Rent
$1,893
Cashflow
-$122
Rent Confidence: High
Annual
$22,716
Median
$1,750
Avg
$1,896
Samples
25
Financing
Purchase Price $249k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,290
Downpayment $49,800
Closing costs $2,490
Rehab $0
Furnishing $0
Cashflow
Total Income $1,893
Total Expenses $2,015
Mortgage P&I $1,325
Property Taxes $110
Home Insurance $87
PManagement $189
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 51 Webbs Ln, # P-F12 | $1670 | 3 | 2 | 1070 | 0.6 mi |
| 2 | 321 Post Blvd | $1650 | 3 | 1.5 | 1183 | 0.4 mi |
| 3 | 161 Cooper Rd | $1650 | 3 | 2 | 1242 | 1.3 mi |
| 4 | 226 Pine St | $1500 | 3 | 2 | 1183 | 2.2 mi |
| 5 | 1608 John Clark Rd | $1900 | 3 | 2 | 1064 | 1 mi |
| 6 | 200 Beechwood Ave, Trlr 58 | $1750 | 3 | 2 | 1216 | 2.4 mi |
| 7 | 312 Kesselring Ave | $1800 | 3 | 2 | 1416 | 0.3 mi |
| 8 | 49 S Mechanic St | $2150 | 3 | 2 | 1288 | 3 mi |
| 9 | 294 Webbs Ln | $1525 | 3 | 1 | 1100 | 0.4 mi |
| 10 | 1168 Jefferson Ct | $1500 | 3 | 2 | 1314 | 2.8 mi |
| 11 | 51 Webbs Ln, # P-F32 | $1670 | 3 | 2 | 0.6 mi | |
| 12 | 1416 S Governors Ave | $1600 | 3 | 1 | 1126 | 0.8 mi |
| 13 | 523 Ann Moore Street Ann Moore St, Unit 523 | $2175 | 3 | 2.5 | 1293 | 1.6 mi |
| 14 | 19 Elm Ter | $2100 | 3 | 2 | 1382 | 2.5 mi |
| 15 | 202 Royal Grant Way | $2200 | 3 | 2 | 1344 | 2.9 mi |
| 16 | 519 Ruth Way | $2800 | 3 | 2 | 1569 | 1.1 mi |
| 17 | 416 Beuvale Ln | $2300 | 3 | 2 | 1433 | 2.3 mi |
| 18 | 516 Ridgely Blvd | $1900 | 3 | 2.5 | 1356 | 1.5 mi |
| 19 | 418 Ridgely Blvd | $2000 | 3 | 2.5 | 1356 | 1.5 mi |
| 20 | 101 N Layton Ave | $2200 | 3 | 2 | 1428 | 2.5 mi |
| 21 | 517 Nickerjack Way | $2900 | 3 | 2 | 1604 | 1.1 mi |
| 22 | 105 Periwinkle Dr | $1450 | 3 | 1.5 | 1200 | 3.4 mi |
| 23 | 163 Hampton Dr | $1600 | 3 | 2.5 | 1216 | 3.2 mi |
| 24 | 7 Marsh Creek Ln | $1700 | 3 | 2.5 | 1200 | 3.4 mi |
| 25 | 27 Front St | $1700 | 3 | 2 | 1480 | 2.1 mi |