REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 18.14% first-year return on $33,600 initial cash invested.
Cash On Cash
18.14%
Cap Rate
10.66%
Rent
$1,883
Cashflow
$508
Rent Confidence: High
Annual
$22,596
Median
$1,875
Avg
$1,884
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment 20% $32,000
Closing costs 1% $1,600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,883
Total Expenses $1,375
Mortgage P&I 44% $820
Property Taxes 1% $10
Home Insurance 3% $56
PManagement 10% $188
CapEx 5% $94
Vacancy 6% $113
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2602 Godfrey Dr NW | $1895 | 3 | 2 | 1250 | 1.1 mi |
| 2 | 130 Stratford Dr NW | $1385 | 3 | 2 | 1268 | 0.9 mi |
| 3 | 2783 Oldknow Dr NW | $1700 | 3 | 2 | 1280 | 0.8 mi |
| 4 | 250 Hamilton E Holmes Dr NW, Unit A | $1900 | 3 | 2 | 1200 | 1.2 mi |
| 5 | 2674 Santa Barbara Dr NW | $1750 | 3 | 2 | 1152 | 0.6 mi |
| 6 | 2683 Collier Dr NW | $1725 | 3 | 2 | 1328 | 0.6 mi |
| 7 | 2609 Hood Ave NW | $1775 | 3 | 2 | 1292 | 1.2 mi |
| 8 | 2457 Donald Lee Hollowell Pkwy NW, Unit B | $1400 | 3 | 2 | 1235 | 2 mi |
| 9 | 667 Lyric Way NW | $1650 | 3 | 2 | 1326 | 1 mi |
| 10 | 592 Woods Dr NW | $1900 | 3 | 2 | 1300 | 1.4 mi |
| 11 | 2409 Cross St NW | $2400 | 3 | 2 | 1274 | 1.7 mi |
| 12 | 3203 Kingston Rd NW | $1900 | 3 | 2 | 1269 | 1.9 mi |
| 13 | 691 Woods Dr NW | $1675 | 3 | 2 | 1300 | 1.6 mi |
| 14 | 578 Church St NW | $1775 | 3 | 2 | 1306 | 1.5 mi |
| 15 | 2499 Ryne St NW | $1875 | 3 | 2 | 1138 | 1.2 mi |
| 16 | 2235 Baker Rd NW | $2750 | 3 | 2 | 1200 | 2 mi |
| 17 | 3354 Delmar Ln NW | $1700 | 3 | 2 | 1170 | 1.8 mi |
| 18 | 3227 Hobart Dr NW | $1695 | 3 | 2 | 1147 | 1.6 mi |
| 19 | 859 Kings Grant Dr NW | $1895 | 3 | 2 | 1125 | 1.4 mi |
| 20 | 696 Center Hill Ave NW | $2000 | 3 | 2 | 1320 | 1.9 mi |
| 21 | 243 Peyton Pl SW | $1650 | 3 | 2 | 1134 | 1.6 mi |
| 22 | 232 Hamilton E Holmes Dr NW | $2200 | 3 | 2 | 1100 | 1.2 mi |
| 23 | 3486 Thompson Dr NW | $1910 | 3 | 2 | 1336 | 1.9 mi |
| 24 | 678 Commercial Ave NW | $2700 | 3 | 2 | 1100 | 1.3 mi |
| 25 | 2542 Godfrey Dr NW | $1895 | 3 | 2 | 1420 | 1.2 mi |
Projections