REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.9% first-year return on $58,590 initial cash invested.
Cash On Cash
-5.9%
Cap Rate
5.36%
Rent
$1,875
Cashflow
-$288
Rent Confidence: High
Annual
$22,500
Median
$1,900
Avg
$1,874
Samples
25
Financing
Purchase Price $279k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $58,590
Downpayment 20% $55,800
Closing costs 1% $2,790
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,875
Total Expenses $2,163
Mortgage P&I 77% $1,441
Property Taxes 4% $72
Home Insurance 5% $98
HOA 3% $64
PManagement 10% $188
CapEx 5% $94
Vacancy 6% $112
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4818 Southern Trl | $2595 | 3 | 2 | 1770 | 0.1 mi |
| 2 | 4438 Marshwood Dr | $1900 | 3 | 2 | 1786 | 1.3 mi |
| 3 | 340 Kiskadee Loop | $1550 | 3 | 2 | 1601 | 0.8 mi |
| 4 | 340 Kiskadee Loop, Unit O | $1550 | 3 | 2 | 1601 | 0.9 mi |
| 5 | 340 Kiskadee Loop, Unit K | $1550 | 3 | 2 | 1601 | 0.9 mi |
| 6 | 4707 Southern Trl | $1895 | 3 | 2 | 1948 | 0.7 mi |
| 7 | 4854 Meadowsweet Dr, Apt 1904 | $1750 | 3 | 2 | 1548 | 0.9 mi |
| 8 | 3765 White Wing Cir | $1995 | 3 | 2 | 1702 | 2.3 mi |
| 9 | 4854 Meadowsweet Dr, # 19-6 | $1625 | 3 | 2 | 1548 | 0.9 mi |
| 10 | 308 Kiskadee Park, Unit F | $1900 | 3 | 2.5 | 1700 | 0.8 mi |
| 11 | 106 Moss Cir | $1950 | 3 | 2 | 1664 | 2.2 mi |
| 12 | 4834 Innisbrook Ct, Apt 1110 | $1600 | 3 | 2 | 1536 | 1.1 mi |
| 13 | 1032 Fairway Ln | $1995 | 3 | 2.5 | 1720 | 1.2 mi |
| 14 | 1066 Fairway Ln | $1850 | 3 | 2.5 | 1720 | 1.3 mi |
| 15 | 1142 Fairway Ln | $1895 | 3 | 2.5 | 1702 | 1.3 mi |
| 16 | 6137 Chadderton Cir | $2350 | 3 | 2 | 1914 | 2 mi |
| 17 | 1020 Fairway Ln | $2125 | 3 | 2.5 | 1821 | 1.1 mi |
| 18 | 4205 Falls Oaks St | $2350 | 3 | 2 | 1835 | 2.7 mi |
| 19 | 4248 Falls Oaks St | $1945 | 3 | 2 | 1649 | 2.6 mi |
| 20 | 1062 Fairway Ln | $2000 | 3 | 2.5 | 1600 | 1.3 mi |
| 21 | 821 Wilcot Branch Ct | $2000 | 3 | 2 | 1632 | 3.4 mi |
| 22 | 336 Kiskadee Loop, Unit E | $2000 | 3 | 2 | 0.7 mi | |
| 23 | 5049 Glenbrook Dr | $2000 | 3 | 2.5 | 1550 | 1.4 mi |
| 24 | 328 Kiskadee Loop | $900 | 3 | 3 | 1648 | 0.7 mi |
| 25 | 304 Kiskadee Loop, Unit A | $1575 | 3 | 2 | 1311 | 0.8 mi |
Projections