REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $70,350 initial cash invested.
Cash On Cash
-12.83%
Cap Rate
4.04%
Rent
$1,910
Cashflow
-$752
Rent Confidence: High
Annual
$22,920
Median
$1,895
Avg
$1,911
Samples
25
Financing
Purchase Price $335k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $70,350
Downpayment $67,000
Closing costs $3,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,910
Total Expenses $2,662
Mortgage P&I $1,783
Property Taxes $251
Home Insurance $117
HOA $13
PManagement $191
CapEx $96
Vacancy $115
Maintenance $96
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7000 Spanglers Spring Way | $1895 | 3 | 3 | 1970 | 0.1 mi |
| 2 | 4137 Bay Rum Ln | $1790 | 3 | 2.5 | 1970 | 0.2 mi |
| 3 | 4324 Bay Rum Ln | $1835 | 3 | 2.5 | 1925 | 0.2 mi |
| 4 | 3652 Marshlane Way | $1805 | 3 | 2.5 | 1972 | 0.6 mi |
| 5 | 3670 Marshlane Way | $1940 | 3 | 2.5 | 1963 | 0.6 mi |
| 6 | 4033 Griffis Glen Dr | $1790 | 3 | 2.5 | 1949 | 0.5 mi |
| 7 | 4117 Bay Rum Ln | $1915 | 3 | 2.5 | 1920 | 0.3 mi |
| 8 | 3651 Marshlane Way | $1865 | 3 | 2.5 | 1965 | 0.6 mi |
| 9 | 6604 Bunker Hill Dr | $1895 | 3 | 2.5 | 2029 | 0.6 mi |
| 10 | 6809 Lakinsville Ln | $1749 | 3 | 2.5 | 1929 | 0.5 mi |
| 11 | 6802 Resting Grove Rd | $1910 | 3 | 3 | 2171 | 1.3 mi |
| 12 | 3144 La Costa Way | $2100 | 3 | 3 | 1730 | 0.5 mi |
| 13 | 6838 Harter Ct | $1945 | 3 | 2.5 | 2009 | 0.9 mi |
| 14 | 3725 Stark Rd | $1950 | 3 | 2.5 | 2090 | 0.5 mi |
| 15 | 6818 Resting Grove Rd | $2250 | 3 | 2.5 | 2000 | 1.3 mi |
| 16 | 6801 Resting Grove Rd | $1975 | 3 | 2.5 | 2032 | 1.2 mi |
| 17 | 6045 Ricker Rd | $2065 | 3 | 2.5 | 1889 | 0.8 mi |
| 18 | 6828 Lakinsville Ln | $1875 | 3 | 3 | 1626 | 0.4 mi |
| 19 | 3617 Coulwood Ct | $1950 | 3 | 2.5 | 1852 | 0.6 mi |
| 20 | 4209 Bay Rum Ln | $1850 | 3 | 2.5 | 2240 | 0.1 mi |
| 21 | 6315 Quitman Trl | $1850 | 3 | 2.5 | 1912 | 1.2 mi |
| 22 | 3786 Marshlane Way | $1945 | 3 | 3 | 1614 | 0.5 mi |
| 23 | 6013 Ladish Ln | $1875 | 3 | 3 | 1641 | 0.7 mi |
| 24 | 7028 Paint Rock Ln | $1875 | 3 | 2.5 | 1787 | 0.3 mi |
| 25 | 3919 Griffis Glen Dr | $1870 | 3 | 2.5 | 2264 | 0.2 mi |