REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.51% first-year return on $42,000 initial cash invested.
Cash On Cash
1.51%
Cap Rate
7.23%
Rent
$1,769
Cashflow
$53
Rent Confidence: High
Annual
$21,228
Median
$1,795
Avg
$1,805
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $42,000
Downpayment $40,000
Closing costs $2,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,769
Total Expenses $1,716
Mortgage P&I $1,064
Property Taxes $123
Home Insurance $70
PManagement $177
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4109 Caywood Cir | $1650 | 3 | 1 | 888 | 0.9 mi |
| 2 | 4117 Caywood Cir | $1560 | 3 | 1 | 1025 | 0.9 mi |
| 3 | 4307 Sky Line Dr | $1690 | 3 | 2 | 925 | 0.6 mi |
| 4 | 6908 Alpert Dr | $1645 | 3 | 1.5 | 1023 | 1.9 mi |
| 5 | 7803 Rose Ave # A | $1695 | 3 | 1 | 1200 | 1.6 mi |
| 6 | 4171 Caywood Cir | $1575 | 3 | 1 | 1338 | 0.9 mi |
| 7 | 4507 Three Lakes Cir | $1850 | 3 | 2 | 998 | 1.8 mi |
| 8 | 5209 Pope Rd | $2100 | 3 | 2 | 1171 | 0.1 mi |
| 9 | 4425 Signal Hill Rd | $1800 | 3 | 2 | 1020 | 1.9 mi |
| 10 | 5320 Pinto Way | $1865 | 3 | 2 | 1110 | 0.9 mi |
| 11 | 3255 Kelvington Dr | $1995 | 3 | 2 | 1040 | 1.9 mi |
| 12 | 5208 Regal Oak Cir | $1900 | 3 | 2 | 1110 | 1 mi |
| 13 | 5329 Old Oak Tree Dr | $1905 | 3 | 2 | 1178 | 0.4 mi |
| 14 | 7164 Edgewater Shores Ct | $1780 | 3 | 2 | 1146 | 0.9 mi |
| 15 | 7164 Edgewater Shores Ct | $1780 | 3 | 2 | 1146 | 0.9 mi |
| 16 | 5433 Windridge Ln | $1750 | 3 | 2 | 1100 | 1.4 mi |
| 17 | 4013 Orwood Rd | $1795 | 3 | 2 | 1141 | 1 mi |
| 18 | 5458 Windridge Ln | $1895 | 3 | 2 | 1108 | 1.4 mi |
| 19 | 4966 Sanoma Vlg, Unit 5 | $1775 | 3 | 1.5 | 1252 | 1.6 mi |
| 20 | 4905 Silver Oaks Vlg | $1700 | 3 | 1.5 | 1255 | 1.5 mi |
| 21 | 4458 Goldenrain Ct | $2100 | 3 | 2 | 1156 | 0.9 mi |
| 22 | 4800 Sanoma Vlg | $2000 | 3 | 2 | 1097 | 1.7 mi |
| 23 | 3617 Tarpon Dr | $1855 | 3 | 2 | 1244 | 0.2 mi |
| 24 | 7226 Edgewater Shores Ct | $1855 | 3 | 2 | 1163 | 1 mi |
| 25 | 6532 Corona Dr | $1600 | 3 | 2 | 0.5 mi |