REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.23% first-year return on $57,750 initial cash invested.
Cash On Cash
-6.23%
Cap Rate
5.29%
Rent
$1,874
Cashflow
-$300
Rent Confidence: High
Annual
$22,488
Median
$1,875
Avg
$1,874
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment 20% $55,000
Closing costs 1% $2,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,874
Total Expenses $2,174
Mortgage P&I 76% $1,419
Property Taxes 8% $157
Home Insurance 5% $96
HOA 1% $15
PManagement 10% $187
CapEx 5% $94
Vacancy 6% $112
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3786 Marshlane Way | $1945 | 3 | 3 | 1614 | 0.5 mi |
| 2 | 6828 Lakinsville Ln | $1875 | 3 | 3 | 1626 | 0.8 mi |
| 3 | 6013 Ladish Ln | $1875 | 3 | 3 | 1641 | 0.9 mi |
| 4 | 6701 Paint Rock Ln | $2768 | 3 | 3 | 1692 | 1 mi |
| 5 | 3331 Marshlane Way | $1370 | 3 | 3 | 1540 | 1.2 mi |
| 6 | 3501 Kernstown Dr | $1895 | 3 | 3 | 1479 | 0.6 mi |
| 7 | 3562 Aldie Ct, Unit 1 | $1595 | 3 | 2.5 | 1595 | 0.5 mi |
| 8 | 7113 Coral Seas Way | $1945 | 3 | 2.5 | 1666 | 0.2 mi |
| 9 | 6854 Paint Rock Ln | $1745 | 3 | 2.5 | 1615 | 0.7 mi |
| 10 | 6847 Paint Rock Ln | $1995 | 3 | 2.5 | 1604 | 0.7 mi |
| 11 | 3762 Marshlane Way | $1670 | 3 | 2.5 | 1640 | 0.6 mi |
| 12 | 3775 Marshlane Way | $1800 | 3 | 2.5 | 1661 | 0.6 mi |
| 13 | 3532 Kernstown Dr | $1925 | 3 | 2.5 | 1650 | 0.7 mi |
| 14 | 3404 Kernstown Dr | $1750 | 3 | 2.5 | 1639 | 0.8 mi |
| 15 | 3737 Marshlane Way | $1845 | 3 | 2.5 | 1659 | 0.7 mi |
| 16 | 3645 Brittlebank Dr | $1845 | 3 | 2.5 | 1557 | 0.7 mi |
| 17 | 4025 Griffis Glen Dr | $1799 | 3 | 2.5 | 1577 | 0.9 mi |
| 18 | 3610 Willano Way | $1900 | 3 | 2.5 | 1650 | 1 mi |
| 19 | 3356 Marshlane Way | $1875 | 3 | 2.5 | 1590 | 1.2 mi |
| 20 | 6208 Quitman Trl | $1675 | 3 | 2.5 | 1664 | 1.1 mi |
| 21 | 6327 Granite Quarry Dr | $1950 | 3 | 2.5 | 1600 | 1.5 mi |
| 22 | 6331 Granite Quarry Dr | $1950 | 3 | 2.5 | 1600 | 1.5 mi |
| 23 | 6331 Granite Quarry Dr, Unit 47 | $1949 | 3 | 2.5 | 1600 | 1.5 mi |
| 24 | 6327 Granite Quarry Dr, Unit 45 | $1950 | 3 | 2.5 | 1600 | 1.5 mi |
| 25 | 3575 Futura Ln | $1960 | 3 | 2.5 | 1559 | 1.1 mi |
Projections