REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.18% first-year return on $40,929 initial cash invested.
Cash On Cash
-0.18%
Cap Rate
6.85%
Rent
$1,633
Cashflow
-$6
Rent Confidence: High
Annual
$19,596
Median
$1,595
Avg
$1,636
Samples
25
Financing
Purchase Price $195k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $40,929
Downpayment $38,980
Closing costs $1,949
Rehab $0
Furnishing $0
Cashflow
Total Income $1,633
Total Expenses $1,639
Mortgage P&I $1,037
Property Taxes $109
Home Insurance $68
PManagement $163
CapEx $82
Vacancy $98
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 815 Pondella Dr | $1445 | 3 | 1 | 985 | 0.7 mi |
| 2 | 336 Burroughs St | $1245 | 3 | 1 | 950 | 0.2 mi |
| 3 | 318 Leafmore Dr | $1500 | 3 | 1 | 981 | 1 mi |
| 4 | 319 Barrymore Dr | $1800 | 3 | 1 | 1015 | 1 mi |
| 5 | 1101 Echo Glen Rd | $1650 | 3 | 1 | 1030 | 1.1 mi |
| 6 | 300 Burroughs St | $1595 | 3 | 1.5 | 950 | 0.3 mi |
| 7 | 709 Thera Dr | $1385 | 3 | 1 | 912 | 1.6 mi |
| 8 | 337 Wellingford St | $1500 | 3 | 1 | 843 | 0.5 mi |
| 9 | 4534 Hidden Valley Rd | $1455 | 3 | 1 | 1124 | 1 mi |
| 10 | 5316 Hughes Dr | $1595 | 3 | 1.5 | 1025 | 0.8 mi |
| 11 | 4121 Dinglewood Ave | $1800 | 3 | 1 | 1108 | 1.5 mi |
| 12 | 510 Scottsbrook Dr | $1580 | 3 | 1.5 | 1023 | 1.2 mi |
| 13 | 4944 Springview Rd | $1575 | 3 | 1.5 | 1104 | 0.2 mi |
| 14 | 5401 Snow White Ln | $1545 | 3 | 1 | 1264 | 0.8 mi |
| 15 | 4731 Hidden Valley Rd | $1400 | 3 | 1 | 0.6 mi | |
| 16 | 1015 Pondella Dr | $1450 | 3 | 1.5 | 1150 | 0.9 mi |
| 17 | 4044 Dinglewood Ave | $2150 | 3 | 2 | 990 | 1.6 mi |
| 18 | 4808 Thornwood Rd | $1665 | 3 | 1.5 | 1200 | 0.5 mi |
| 19 | 5015 Curtiswood Dr | $2200 | 3 | 2 | 1050 | 0.8 mi |
| 20 | 1100 Bilmark Ave | $1675 | 3 | 1.5 | 1152 | 1.1 mi |
| 21 | 707 Bilmark Ave | $1625 | 3 | 1.5 | 1205 | 0.6 mi |
| 22 | 555 Sugar Creek Rd W | $1695 | 3 | 1 | 1.1 mi | |
| 23 | 5809 Amberly Ln | $1630 | 3 | 1.5 | 1216 | 1.1 mi |
| 24 | 4824 Banfshire Rd | $1695 | 3 | 2 | 1064 | 1.6 mi |
| 25 | 5027 Curtiswood Dr | $2050 | 3 | 2 | 1126 | 0.8 mi |