REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 18.69% first-year return on $20,990 initial cash invested.
Cash On Cash
18.69%
Cap Rate
11.12%
Rent
$1,341
Cashflow
$327
Rent Confidence: High
Annual
$16,092
Median
$1,350
Avg
$1,340
Samples
25
Financing
Purchase Price $99,950
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,990
Downpayment $19,990
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,341
Total Expenses $1,014
Mortgage P&I $532
Property Taxes $99
Home Insurance $35
PManagement $134
CapEx $67
Vacancy $80
Maintenance $67
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5800 Old Concord Rd | $1550 | 2 | 1 | 0.4 mi | |
| 2 | 4626 Highlake Dr | $1485 | 2 | 1 | 918 | 1.3 mi |
| 3 | 4608 Highlake Dr | $1395 | 2 | 1 | 858 | 1.3 mi |
| 4 | 5414 Amado St | $1450 | 2 | 1 | 1.4 mi | |
| 5 | 4708 Highlake Dr | $1250 | 2 | 1 | 868 | 1.4 mi |
| 6 | 538 Wellingford St | $1225 | 2 | 1 | 888 | 1.5 mi |
| 7 | 4908 Highlake Dr | $1325 | 2 | 1 | 837 | 1.6 mi |
| 8 | 4808 Highlake Dr | $1399 | 2 | 1 | 856 | 1.6 mi |
| 9 | 4926 Malibu Dr | $1425 | 2 | 1 | 975 | 1.6 mi |
| 10 | 5003 Highlake Dr | $1375 | 2 | 1 | 784 | 1.7 mi |
| 11 | 4807 The Plz, Unit 1 | $1300 | 2 | 1 | 890 | 1.7 mi |
| 12 | 215 Orchard Trace Ln, Apt 2 | $1200 | 2 | 1 | 864 | 1.8 mi |
| 13 | 519 Blendwood Dr | $1350 | 2 | 1 | 915 | 1.8 mi |
| 14 | 521 Blendwood Dr | $1350 | 2 | 1 | 915 | 1.8 mi |
| 15 | 6810 Hidden Forest Dr | $1680 | 2 | 1 | 910 | 1.8 mi |
| 16 | 531 Blendwood Dr | $1350 | 2 | 1 | 812 | 1.8 mi |
| 17 | 520 Blendwood Dr | $1245 | 2 | 1 | 782 | 1.9 mi |
| 18 | 4516 Hershey St | $1455 | 2 | 1 | 1040 | 1.8 mi |
| 19 | 508 Camrose Dr | $1250 | 2 | 1 | 750 | 1.9 mi |
| 20 | 532 Camrose Dr | $1350 | 2 | 1 | 780 | 1.9 mi |
| 21 | 332 Orchard Trace Ln | $1150 | 2 | 1 | 828 | 1.9 mi |
| 22 | 417 Orchard Trace Ln, Apt 5 | $1150 | 2 | 1 | 864 | 1.9 mi |
| 23 | 534 Camrose Dr | $1350 | 2 | 1 | 780 | 1.9 mi |
| 24 | 415 Orchard Trace Ln, Apt 1 | $1250 | 2 | 1 | 864 | 1.9 mi |
| 25 | 401 Orchard Trace Ln, Apt 6 | $1200 | 2 | 1 | 864 | 1.9 mi |