REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $53,970 initial cash invested.
Cash On Cash
-9.07%
Cap Rate
4.71%
Rent
$1,782
Cashflow
-$408
Rent Confidence: High
Annual
$21,384
Median
$1,775
Avg
$1,782
Samples
25
Financing
Purchase Price $257k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $53,970
Downpayment $51,400
Closing costs $2,570
Rehab $0
Furnishing $0
Cashflow
Total Income $1,782
Total Expenses $2,190
Mortgage P&I $1,328
Property Taxes $272
Home Insurance $90
HOA $37
PManagement 10% $178
CapEx 5% $89
Vacancy 6% $107
Maintenance 5% $89
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4523 Credo Ln | $1575 | 3 | 2 | 1264 | 0 mi |
| 2 | 4608 Truth Way | $1695 | 3 | 2 | 1310 | 0.1 mi |
| 3 | 907 Yabers Ct | $1850 | 3 | 2 | 1267 | 0.8 mi |
| 4 | 15111 Nordyke Ln | $1900 | 3 | 2 | 1252 | 0.8 mi |
| 5 | 15109 Parrish Ln | $1650 | 3 | 2 | 1250 | 0.8 mi |
| 6 | 4523 Felicity Ln | $1775 | 3 | 2 | 1333 | 0.2 mi |
| 7 | 4519 Esper Ln, Unit 294 | $1750 | 3 | 2 | 1346 | 0.2 mi |
| 8 | 4616 Graceful Ln | $1795 | 3 | 2 | 1346 | 0.5 mi |
| 9 | 4504 Halliday Ave | $1925 | 3 | 2 | 1344 | 0.8 mi |
| 10 | 4606 Graceful Ln | $1800 | 3 | 2 | 1408 | 0.1 mi |
| 11 | 4502 Truth Way | $1995 | 3 | 2 | 1408 | 0.1 mi |
| 12 | 4511 Credo Ln | $1775 | 3 | 2.5 | 1244 | 0.1 mi |
| 13 | 4510 Best Way | $1650 | 3 | 2 | 1118 | 0.1 mi |
| 14 | 4510 Best Way Ln, Unit 82 | $1650 | 3 | 2 | 1118 | 0.1 mi |
| 15 | 4528 Senda Ln | $1840 | 3 | 2.5 | 1250 | 0.1 mi |
| 16 | 3308 Crownover St | $1995 | 3 | 2 | 1278 | 1.8 mi |
| 17 | 4530 Best Way Ln | $1700 | 3 | 2.5 | 1300 | 0 mi |
| 18 | 4625 Truth Way | $1950 | 3 | 2 | 1408 | 0.4 mi |
| 19 | 4506 Felicity Ln | $1800 | 3 | 2.5 | 1288 | 0.2 mi |
| 20 | 4529 Graceful Ln, Unit 465 | $1650 | 3 | 2 | 1104 | 0.1 mi |
| 21 | 4510 Secure Ln | $1735 | 3 | 2 | 1104 | 0.1 mi |
| 22 | 613 Silver Wing Dr | $1900 | 3 | 2 | 1370 | 0.9 mi |
| 23 | 4614 Inicio Ln | $1850 | 3 | 2 | 1100 | 0.1 mi |
| 24 | 4529 Graceful Ln | $1700 | 3 | 2 | 1100 | 0.1 mi |
| 25 | 4620 Truth Way | $1650 | 3 | 2 | 1100 | 0.1 mi |