REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 7.08% first-year return on $37,779 initial cash invested.
Cash On Cash
7.08%
Cap Rate
8.66%
Rent
$2,099
Cashflow
$223
Rent Confidence: High
Annual
$25,188
Median
$2,000
Avg
$2,152
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 $2,099
Total Expenses $1,876
Mortgage P&I 46% $970
Property Taxes 14% $297
Home Insurance 3% $63
PManagement 10% $210
CapEx 5% $105
Vacancy 6% $126
Maintenance 5% $105
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3151 Meadowstone Ln SW | $2095 | 4 | 3 | 1336 | 1.6 mi |
| 2 | 2822 Darrah Dr SW | $2095 | 4 | 2 | 1320 | 0.3 mi |
| 3 | 2887 Darrah Dr SW | $1600 | 4 | 2 | 1356 | 0.1 mi |
| 4 | 3839 Stone Rd SW | $1450 | 4 | 2 | 1296 | 1.1 mi |
| 5 | 2973 Cambridge Dr SW | $1810 | 4 | 1.5 | 1350 | 0.2 mi |
| 6 | 2837 Alexandria Dr SW | $1890 | 4 | 2 | 1500 | 0.6 mi |
| 7 | 2729 Milestone Way S | $3300 | 4 | 2.5 | 0.7 mi | |
| 8 | 3283 Saville St SW | $3200 | 4 | 3 | 1840 | 1.6 mi |
| 9 | 2868 Fairburn Pl SW | $2300 | 4 | 2.5 | 1800 | 0.9 mi |
| 10 | 2883 Alexandria Dr SW | $1825 | 4 | 2 | 1652 | 0.5 mi |
| 11 | 3783 Hogan Rd SW | $2000 | 4 | 2 | 0.3 mi | |
| 12 | 3612 Tinsley Way SW | $2190 | 4 | 2.5 | 1742 | 1.6 mi |
| 13 | 3611 Tinsley Way SW | $2195 | 4 | 2.5 | 1742 | 1.6 mi |
| 14 | 2467 Susan Ln SW | $1865 | 4 | 2 | 1613 | 1.4 mi |
| 15 | 3209 Wellington Walk SW | $1925 | 4 | 2.5 | 1840 | 1.5 mi |
| 16 | 3272 Saville St SW | $2285 | 4 | 2.5 | 1840 | 1.5 mi |
| 17 | 3149 Meadowstone Ln SW | $2845 | 4 | 3.5 | 1900 | 1.6 mi |
| 18 | 2706 Deerwood Ln SW, # 72 | $1699 | 3 | 3 | 1470 | 0.6 mi |
| 19 | 3019 Deerborne Ct SW | $1625 | 3 | 3 | 1470 | 0.7 mi |
| 20 | 2789 Narron Ct SW | $1995 | 4 | 2 | 1970 | 0.3 mi |
| 21 | 3043 Dawson Ln SW | $2550 | 4 | 2.5 | 2375 | 0.3 mi |
| 22 | 2688 Senegal Way SW | $1900 | 3 | 3 | 1421 | 1.4 mi |
| 23 | 2609 Senegal Way SW | $1900 | 3 | 3 | 1421 | 1.6 mi |
| 24 | 3715 Ramsey Cir SW | $2495 | 4 | 2.5 | 2195 | 1.4 mi |
| 25 | 3257 Wellington Walk SW | $2770 | 4 | 2 | 1840 | 1.6 mi |
Projections