REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.53% first-year return on $48,300 initial cash invested.
Cash On Cash
-2.53%
Cap Rate
6.31%
Rent
$1,768
Cashflow
-$102
Rent Confidence: High
Annual
$21,216
Median
$1,695
Avg
$1,769
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment 20% $46,000
Closing costs 1% $2,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,768
Total Expenses $1,870
Mortgage P&I 69% $1,224
Property Taxes 6% $107
Home Insurance 5% $80
PManagement 10% $177
CapEx 5% $88
Vacancy 6% $106
Maintenance 5% $88
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4187 Bob White Dr | $1490 | 3 | 1 | 1100 | 0.4 mi |
| 2 | 768 Rowan Dr | $1890 | 3 | 1 | 1025 | 1 mi |
| 3 | 5446 Buena Vista Pike | $1695 | 3 | 1 | 1050 | 2.8 mi |
| 4 | 3820 Atwell Dr | $1780 | 3 | 1 | 1200 | 1.2 mi |
| 5 | 3890 Crouch Dr | $1695 | 3 | 1.5 | 1125 | 0.7 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 | 5446 Buena Vista Rd | $1745 | 3 | 1 | 1150 | 2.8 mi |
| 10 | 309 Vista Cv | $1295 | 3 | 1 | 925 | 2.7 mi |
| 11 | 2706 Old Matthews Rd | $1675 | 3 | 1.5 | 1032 | 3.1 mi |
| 12 | 430 Ewing Ln | $2195 | 3 | 1 | 950 | 3.6 mi |
| 13 | 4008 E Fairview Dr | $1695 | 3 | 1.5 | 960 | 2.4 mi |
| 14 | 2718 Old Matthews Rd | $2150 | 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 | 3524 Shady Side Dr | $2000 | 3 | 2 | 1118 | 2.1 mi |
| 20 | 752 Moormans Arm Rd | $1900 | 3 | 1.5 | 1320 | 1.4 mi |
| 21 | 2435 Whites Creek Pike | $1690 | 3 | 2 | 1085 | 2.6 mi |
| 22 | 4805 Buena Vista Pike | $2300 | 3 | 2 | 1300 | 0.2 mi |
| 23 | 4112 Meadow Hill Dr | $1625 | 4 | 1 | 1050 | 0.1 mi |
| 24 | 3883 Lunn Dr | $1745 | 3 | 1.5 | 1242 | 2.3 mi |
| 25 | 1307 Rock Creek Trce | $1495 | 3 | 2 | 1008 | 2.7 mi |
Projections