REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $37,779 initial cash invested.
Cash On Cash
-4.96%
Cap Rate
5.83%
Rent
$1,346
Cashflow
-$156
Rent Confidence: High
Annual
$16,152
Median
$1,300
Avg
$1,346
Samples
25
Financing
Purchase Price $180k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $37,779
Downpayment 20% $35,980
Closing costs 1% $1,799
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,346
Total Expenses $1,502
Mortgage P&I 72% $963
Property Taxes 9% $126
Home Insurance 5% $63
PManagement 10% $135
CapEx 5% $67
Vacancy 6% $81
Maintenance 5% $67
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 427 S Edgemont Cir NW | $1450 | 3 | 2 | 1464 | 0.5 mi |
| 2 | 418 N Edgemont Cir NW | $1300 | 3 | 2 | 1512 | 0.4 mi |
| 3 | 3810 Timbercrest Dr NW | $1395 | 3 | 2 | 1440 | 1.2 mi |
| 4 | 609 Murray Rd NW | $1250 | 3 | 2 | 1477 | 0.9 mi |
| 5 | 2605 Gibson St NW | $1365 | 3 | 2 | 1359 | 1.5 mi |
| 6 | 623 Murray Rd NW | $1000 | 3 | 2 | 1300 | 0.9 mi |
| 7 | 2113 Harris Rd NW | $1295 | 3 | 2 | 1550 | 0.8 mi |
| 8 | 2303 Lynn Rd NW | $1295 | 3 | 2 | 1500 | 1.4 mi |
| 9 | 3602 Lakewood Dr NW | $1395 | 3 | 2 | 1650 | 0.1 mi |
| 10 | 2105 Medaris Rd NW | $1240 | 3 | 2 | 1317 | 1.7 mi |
| 11 | 703 Lantana Way NW | $1300 | 3 | 2 | 1452 | 2.4 mi |
| 12 | 422 S Edgemont Cir NW | $1500 | 3 | 2 | 1684 | 0.5 mi |
| 13 | 3004 Merry Oaks Dr NW | $1100 | 3 | 1.5 | 1300 | 1 mi |
| 14 | 3805 Memorial Pkwy N | $1295 | 3 | 1 | 1425 | 0.5 mi |
| 15 | 127 Wilkenson Dr NE | $1475 | 3 | 2 | 1200 | 1.5 mi |
| 16 | 2114 Lynn Rd NW | $1600 | 3 | 1.5 | 1500 | 1.3 mi |
| 17 | 6002 Trent Dr NW | $1385 | 3 | 2 | 1533 | 2.6 mi |
| 18 | 2527 Birchfield Dr NE | $1600 | 3 | 2 | 1700 | 1.2 mi |
| 19 | 4408 Kenwood Dr NW | $1195 | 3 | 1.5 | 1520 | 1.3 mi |
| 20 | 2108 Barrywood Rd NW | $1650 | 3 | 1.5 | 1553 | 1 mi |
| 21 | 2109 Nw Kildare St | $1600 | 3 | 2 | 1239 | 2.3 mi |
| 22 | 310 N Plymouth Rd NW | $1375 | 3 | 1.5 | 1598 | 0.7 mi |
| 23 | 3903 Goldwire Cir NW | $1295 | 3 | 1.5 | 1400 | 2.5 mi |
| 24 | 2115 Nw Barrywood Rd | $1250 | 3 | 1 | 1399 | 1 mi |
| 25 | 3014 Merry Oaks Dr NW | $1050 | 3 | 2 | 1100 | 0.9 mi |
Projections