REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.89% first-year return on $31,500 initial cash invested.
Cash On Cash
3.89%
Cap Rate
7.75%
Rent
$1,377
Cashflow
$102
Rent Confidence: High
Annual
$16,524
Median
$1,300
Avg
$1,378
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,377
Total Expenses $1,275
Mortgage P&I $798
Property Taxes $66
Home Insurance $52
PManagement $138
CapEx $69
Vacancy $83
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4009 Alma Ave | $1100 | 2 | 1 | 1137 | 0.4 mi |
| 2 | 125 Holston Ct, Apt 1 | $1500 | 2 | 1 | 1100 | 0.9 mi |
| 3 | 4136 Holston Dr | $1300 | 2 | 1 | 1032 | 0.5 mi |
| 4 | 4136 Holston Dr, # 1 | $1300 | 2 | 1 | 1032 | 0.5 mi |
| 5 | 3200E 5th Ave, Unit Fl | $1295 | 2 | 1 | 1100 | 1.7 mi |
| 6 | 619 Houston St | $1095 | 2 | 1 | 1150 | 2.1 mi |
| 7 | 3200 E 5th Ave | $1295 | 2 | 1 | 1200 | 1.7 mi |
| 8 | 4238 Holston Dr | $1300 | 2 | 1 | 972 | 0.5 mi |
| 9 | 4118 Holston Dr | $1750 | 2 | 1.5 | 1190 | 0.5 mi |
| 10 | 4628 Washington Pike | $1600 | 2 | 1 | 1172 | 3 mi |
| 11 | 1823 E Glenwood Ave | $1595 | 2 | 1 | 1140 | 3.8 mi |
| 12 | 3600 Selma Ave | $1249 | 2 | 1.5 | 1261 | 0.8 mi |
| 13 | 2352 E 5th Ave, Apt 1 | $1250 | 2 | 1 | 1200 | 3.3 mi |
| 14 | 5012 Obarr Rd, Apt 1 | $1425 | 2 | 1 | 1000 | 2.4 mi |
| 15 | 5012O Barr Rd, Apt 1 | $1425 | 2 | 1 | 1000 | 2.4 mi |
| 16 | 2301 Brooks Ave | $1700 | 2 | 1 | 1211 | 3.3 mi |
| 17 | 2647 Selma Ave | $1495 | 2 | 1 | 1000 | 2.4 mi |
| 18 | 215 Nash Rd | $1440 | 2 | 1 | 875 | 0.8 mi |
| 19 | 4131 Lilac Ave | $1196 | 2 | 1 | 800 | 0.2 mi |
| 20 | 213 Connex St | $1246 | 2 | 1 | 805 | 0.3 mi |
| 21 | 317 Ben Hur Ave | $1200 | 2 | 1 | 1008 | 3.2 mi |
| 22 | 207 Hillview Ave | $1600 | 2 | 1 | 865 | 1.4 mi |
| 23 | 4237 Holston Dr | $1550 | 2 | 1 | 784 | 0.5 mi |
| 24 | 2315 Wilson Ave | $1249 | 2 | 1 | 1323 | 3.1 mi |
| 25 | 726 Ben Hur Ave | $1300 | 2 | 1 | 960 | 3 mi |