REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $41,979 initial cash invested.
Cash On Cash
-3.09%
Cap Rate
6.2%
Rent
$1,526
Cashflow
-$108
Rent Confidence: High
Annual
$18,312
Median
$1,495
Avg
$1,525
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $41,979
Downpayment $39,980
Closing costs $1,999
Rehab $0
Furnishing $0
Cashflow
Total Income $1,526
Total Expenses $1,634
Mortgage P&I $1,064
Property Taxes $103
Home Insurance $70
PManagement $153
CapEx $76
Vacancy $92
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4318 Toluca Pl | $1990 | 3 | 1 | 1100 | 0.8 mi |
| 2 | 4714 Ridgeley Dr | $1550 | 3 | 1 | 1088 | 0.7 mi |
| 3 | 520 Porter St | $1550 | 3 | 1 | 1056 | 0.5 mi |
| 4 | 4326 Gatewood Dr | $1400 | 3 | 1 | 1144 | 0.5 mi |
| 5 | 1042 Interurban Ave | $2650 | 3 | 1 | 1150 | 0.5 mi |
| 6 | 4200 Rochelle Ln | $1395 | 3 | 1 | 1077 | 1 mi |
| 7 | 505 Sinclair St | $1435 | 3 | 1 | 1048 | 0.6 mi |
| 8 | 641 Reeves Ct | $1475 | 3 | 1 | 1068 | 0.9 mi |
| 9 | 322 S Ramsey St | $1550 | 3 | 1 | 1060 | 0.8 mi |
| 10 | 1409 Weststone Dr | $1465 | 3 | 1 | 1028 | 0.6 mi |
| 11 | 4322 Tillman Rd, Unit 1 | $1610 | 3 | 1 | 1042 | 0.8 mi |
| 12 | 4322 Tillman Rd | $1610 | 3 | 1 | 1042 | 0.8 mi |
| 13 | 4136 Tillman Rd | $1350 | 3 | 1 | 1146 | 1.1 mi |
| 14 | 600 Blackmon St | $1100 | 3 | 1 | 1005 | 0.5 mi |
| 15 | 4721 Morgan St | $1165 | 3 | 1 | 1005 | 0.6 mi |
| 16 | 4645 Brooktree Dr | $1300 | 3 | 1 | 1028 | 1 mi |
| 17 | 4316 Hovis Rd | $1495 | 3 | 1.5 | 1092 | 0.4 mi |
| 18 | 4332 Welling Ave | $1500 | 3 | 1 | 1000 | 0.7 mi |
| 19 | 3909 Barlowe Rd | $1395 | 3 | 1 | 1060 | 1.5 mi |
| 20 | 4164 Welling Ave | $1325 | 3 | 1 | 1014 | 1 mi |
| 21 | 1019 Bramble Pl | $1575 | 3 | 1 | 1000 | 0.9 mi |
| 22 | 1432 Thriftwood Dr | $1750 | 3 | 1 | 1225 | 0.9 mi |
| 23 | 4117 Gossett Ave | $1500 | 3 | 1 | 1000 | 1.1 mi |
| 24 | 4929 Winchester St | $1440 | 3 | 1 | 950 | 0.6 mi |
| 25 | 4953 Winchester St | $1545 | 3 | 1 | 950 | 0.7 mi |