REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 3.89% first-year return on $41,979 initial cash invested.
Cash On Cash
3.89%
Cap Rate
7.76%
Rent
$1,867
Cashflow
$136
Rent Confidence: High
Annual
$22,404
Median
$1,845
Avg
$1,867
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $41,979
Downpayment 20% $39,980
Closing costs 1% $1,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,867
Total Expenses $1,731
Mortgage P&I 57% $1,064
Property Taxes 6% $112
Home Insurance 4% $70
PManagement 10% $187
CapEx 5% $93
Vacancy 6% $112
Maintenance 5% $93
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3824 Alexander Forest Dr | $1985 | 3 | 2 | 1890 | 1 mi |
| 2 | 3628 Ribbonwalk Trl | $1945 | 3 | 2 | 1950 | 1.2 mi |
| 3 | 5504 Graypark Dr | $1789 | 3 | 2 | 1890 | 1.2 mi |
| 4 | 2435 Cairns Mill Ct | $1699 | 3 | 2 | 1820 | 1 mi |
| 5 | 5040 Cheviot Rd | $2130 | 3 | 2 | 1721 | 0.9 mi |
| 6 | 3360 Atlas Dr | $1692 | 3 | 2 | 1717 | 0.9 mi |
| 7 | 3712 Alexander Forest Dr | $1940 | 3 | 2.5 | 1890 | 1.1 mi |
| 8 | 4108 Brawer Farm Dr | $1810 | 3 | 2 | 1728 | 1.4 mi |
| 9 | 2402 Cairns Mill Ct | $1920 | 3 | 2.5 | 2000 | 0.9 mi |
| 10 | 4835 Belmar Place Rd | $1855 | 3 | 2.5 | 1838 | 0.8 mi |
| 11 | 4640 Belmar Place Rd | $1780 | 3 | 2.5 | 1828 | 0.9 mi |
| 12 | 4232 Devonbridge Ln | $2099 | 3 | 2.5 | 1912 | 1.9 mi |
| 13 | 3625 Ribbonwalk Trl | $1745 | 3 | 2.5 | 1812 | 1.1 mi |
| 14 | 3825 Oakwood Rd | $1649 | 3 | 2 | 1516 | 0.6 mi |
| 15 | 4605 Belmar Place Rd | $1945 | 3 | 2.5 | 1759 | 1 mi |
| 16 | 6406 Nevin Glen Dr | $1965 | 3 | 2.5 | 1824 | 1.6 mi |
| 17 | 3716 Alexander Forest Dr | $1805 | 3 | 2.5 | 1758 | 1.1 mi |
| 18 | 5217 Elizabeth Rd | $1775 | 3 | 2 | 1540 | 0.9 mi |
| 19 | 5418 Graypark Dr | $1699 | 3 | 2.5 | 1756 | 1.2 mi |
| 20 | 4218 John Dale Ln, Unit 8 | $1765 | 3 | 2.5 | 1756 | 1.2 mi |
| 21 | 4218 John Dale Ln | $1880 | 3 | 2.5 | 1756 | 1.2 mi |
| 22 | 4219 John Dale Ln | $2250 | 3 | 2.5 | 1745 | 1.2 mi |
| 23 | 4217 Lake Rd | $1845 | 3 | 2.5 | 1609 | 0.1 mi |
| 24 | 4531 Belmar Place Rd | $1935 | 3 | 2.5 | 1716 | 1 mi |
| 25 | 2818 Dellinger Dr | $1765 | 3 | 2.5 | 1796 | 1.9 mi |
Projections