REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $68,250 initial cash invested.
Cash On Cash
-12.66%
Cap Rate
4.07%
Rent
$1,833
Cashflow
-$720
Rent Confidence: High
Annual
$21,996
Median
$1,800
Avg
$1,799
Samples
25
Financing
Purchase Price $325k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $68,250
Downpayment $65,000
Closing costs $3,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,833
Total Expenses $2,553
Mortgage P&I $1,730
Property Taxes $232
Home Insurance $114
PManagement $183
CapEx $92
Vacancy $110
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3316 Baugh St | $2100 | 4 | 2 | 1818 | 1.4 mi |
| 2 | 3709 Southampton Ct | $1800 | 4 | 2.5 | 2135 | 0.2 mi |
| 3 | 3432 Allendale Dr | $1875 | 4 | 2.5 | 1594 | 0.5 mi |
| 4 | 3400 Brentwood Rd | $1950 | 3 | 2 | 1758 | 0.9 mi |
| 5 | 4221 Kilcullen Dr | $2120 | 3 | 2 | 2093 | 0.6 mi |
| 6 | 3428 Allendale Dr | $2095 | 3 | 2.5 | 1754 | 0.5 mi |
| 7 | 2904 Calvary Dr | $1231 | 1.4 mi | |||
| 8 | 4212 Greencastle Ct | $1300 | 3 | 2 | 0.7 mi | |
| 9 | 4325 Tipperary Dr | $1795 | 3 | 2 | 0.9 mi | |
| 10 | 3135 Manhasset Ln | $1725 | 3 | 2.5 | 1519 | 0.7 mi |
| 11 | 4304 Waterbury Rd | $2050 | 3 | 3 | 1722 | 1 mi |
| 12 | 3316 Arrowwood Dr | $1840 | 3 | 2 | 1300 | 0.6 mi |
| 13 | 3604 Greywood Dr | $1750 | 3 | 2.5 | 1465 | 0.4 mi |
| 14 | 3316 Arrowwood Dr, Unit A | $1995 | 3 | 2 | 1300 | 0.6 mi |
| 15 | 3504 Oneonta Ave | $1650 | 3 | 2.5 | 1495 | 0.8 mi |
| 16 | 4750 Parkville Dr | $1695 | 3 | 2.5 | 1530 | 1.1 mi |
| 17 | 3604 Brentwood Rd | $1250 | 3 | 2.5 | 1437 | 0.5 mi |
| 18 | 3316 Arrowwood Dr, # A | $1840 | 3 | 2 | 1250 | 0.6 mi |
| 19 | 3111 Wainwright Ct | $1800 | 3 | 2 | 1300 | 1.1 mi |
| 20 | 4274 Lake Ridge Dr | $1700 | 3 | 2 | 1300 | 1.2 mi |
| 21 | 3105 Selkirk Pl | $2200 | 3 | 2 | 1306 | 1.2 mi |
| 22 | 3716 Lancelot Ct | $2099 | 3 | 2.5 | 2412 | 0.5 mi |
| 23 | 3534 Londonville Ln | $1750 | 3 | 2.5 | 1400 | 0.6 mi |
| 24 | 3819 Bonneville Ct, # 3819B | $1675 | 3 | 2 | 1183 | 0.5 mi |
| 25 | 3124 Binghampton Ln | $1695 | 3 | 2.5 | 1391 | 0.8 mi |