REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $64,197 initial cash invested.
Cash On Cash
-11.4%
Cap Rate
4.32%
Rent
$1,670
Cashflow
-$610
Rent Confidence: High
Annual
$20,040
Median
$1,650
Avg
$1,670
Samples
25
Financing
Purchase Price $306k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $64,197
Downpayment $61,140
Closing costs $3,057
Rehab $0
Furnishing $0
Cashflow
Total Income $1,670
Total Expenses $2,280
Mortgage P&I $1,627
Property Taxes $111
Home Insurance $107
PManagement $167
CapEx $84
Vacancy $100
Maintenance $84
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3616 Baugh St | $1500 | 3 | 2 | 1200 | 0.5 mi |
| 2 | 4220 Old Brick Ct | $1700 | 3 | 2 | 1150 | 1 mi |
| 3 | 3437 Gemini Dr | $1650 | 3 | 2 | 1188 | 0.8 mi |
| 4 | 4408 Valley Cove Ct | $1800 | 3 | 2 | 1168 | 1.2 mi |
| 5 | 4304 Candle Ct | $1800 | 3 | 2 | 1200 | 0.9 mi |
| 6 | 3001 Pinehurst Dr | $1840 | 3 | 2 | 1184 | 1.3 mi |
| 7 | 4304 Wedgewood Dr | $1650 | 3 | 2 | 1200 | 1.4 mi |
| 8 | 3801 Bison Hill Ln | $1650 | 3 | 2.5 | 1200 | 0.3 mi |
| 9 | 4274 Lake Ridge Dr | $1700 | 3 | 2 | 1300 | 0.8 mi |
| 10 | 4405 Louisburg Rd, Unit B | $1425 | 3 | 2 | 1275 | 1.1 mi |
| 11 | 4405 Louisburg Rd, Unit A | $1375 | 3 | 2 | 1275 | 1.1 mi |
| 12 | 3105 Selkirk Pl | $2200 | 3 | 2 | 1306 | 1.2 mi |
| 13 | 4404 Windsock Ln | $1645 | 3 | 2.5 | 1131 | 1.3 mi |
| 14 | 4905 Windproof Way | $1585 | 3 | 2.5 | 1131 | 1.3 mi |
| 15 | 4612 Dansey Dr, # 4720H | $1602 | 3 | 2 | 1320 | 1.5 mi |
| 16 | 4612 Dansey Dr, # 4753A | $1596 | 3 | 2 | 1320 | 1.5 mi |
| 17 | 4313 Lake Ridge Dr | $1595 | 3 | 2.5 | 1240 | 0.9 mi |
| 18 | 4104 Old Coach Rd | $1575 | 3 | 2 | 1409 | 0.8 mi |
| 19 | 4409 Woodlawn Dr | $1639 | 3 | 2 | 1370 | 1.2 mi |
| 20 | 4424 Windstorm Way | $1645 | 3 | 2.5 | 1216 | 1.4 mi |
| 21 | 4904 Windblown Ct | $1660 | 3 | 2.5 | 1114 | 1.4 mi |
| 22 | 3713 Sue Ellen Dr | $1700 | 3 | 1.5 | 1336 | 0.1 mi |
| 23 | 4717 Windbreak Ln | $1825 | 3 | 2 | 1380 | 1.3 mi |
| 24 | 3609 Bison Hill Ln | $1590 | 3 | 2.5 | 1328 | 0.3 mi |
| 25 | 3701 Sue Ellen Dr | $1795 | 3 | 1.5 | 1357 | 0.1 mi |