REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.97% first-year return on $48,300 initial cash invested.
Cash On Cash
-0.97%
Cap Rate
6.67%
Rent
$1,854
Cashflow
-$39
Rent Confidence: High
Annual
$22,248
Median
$1,890
Avg
$1,855
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment $46,000
Closing costs $2,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,854
Total Expenses $1,893
Mortgage P&I $1,224
Property Taxes $107
Home Insurance $80
PManagement $185
CapEx $93
Vacancy $111
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4129 Ames Dr | $1900 | 3 | 1 | 1100 | 0 mi |
| 2 | 4187 Bob White Dr | $1625 | 3 | 1 | 1100 | 0.4 mi |
| 3 | 768 Rowan Dr | $1890 | 3 | 1 | 1025 | 1 mi |
| 4 | 3890 Crouch Dr | $1695 | 3 | 1.5 | 1125 | 0.7 mi |
| 5 | 621 Maclaurin Ct | $2000 | 3 | 1 | 1084 | 2.8 mi |
| 6 | 184 Haynes Park Dr | $1875 | 3 | 1 | 1207 | 1.8 mi |
| 7 | 3853 Augusta Dr, Unit A | $2400 | 3 | 1 | 1275 | 1.2 mi |
| 8 | 446 Cornish Dr | $1650 | 3 | 1 | 1100 | 3.3 mi |
| 9 | 309 Vista Cv | $1295 | 3 | 1 | 925 | 2.7 mi |
| 10 | 2698 Old Matthews Rd | $1615 | 3 | 1.5 | 1060 | 3.1 mi |
| 11 | 2785 Old Matthews Rd | $2100 | 3 | 1.5 | 1025 | 2.9 mi |
| 12 | 2706 Old Matthews Rd | $1930 | 3 | 1.5 | 1032 | 3.1 mi |
| 13 | 430 Ewing Ln | $2195 | 3 | 1 | 950 | 3.6 mi |
| 14 | 2718 Old Matthews Rd | $2250 | 3 | 1.5 | 1000 | 3 mi |
| 15 | 3938 Pheasant Dr | $1850 | 3 | 1 | 1401 | 1.4 mi |
| 16 | 432 Ewing Dr | $1395 | 3 | 1 | 925 | 3.5 mi |
| 17 | 432 Ewing Dr, Unit 1 | $1395 | 3 | 1 | 925 | 3.5 mi |
| 18 | 344 Kingview Dr | $1600 | 3 | 2 | 1107 | 1.6 mi |
| 19 | 3788 Lunn Dr | $2100 | 3 | 1.5 | 1250 | 2 mi |
| 20 | 3524 Shady Side Dr | $2100 | 3 | 2 | 1118 | 2.1 mi |
| 21 | 752 Moormans Arm Rd | $1900 | 3 | 1.5 | 1320 | 1.4 mi |
| 22 | 2417 14th Ave N | $1995 | 3 | 1 | 901 | 4 mi |
| 23 | 2435 Whites Creek Pike | $1690 | 3 | 2 | 1085 | 2.6 mi |
| 24 | 4805 Buena Vista Pike | $2300 | 3 | 2 | 1300 | 0.2 mi |
| 25 | 4112 Meadow Hill Dr | $1625 | 4 | 1 | 1050 | 0.1 mi |