REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.24% first-year return on $48,090 initial cash invested.
Cash On Cash
3.24%
Cap Rate
7.62%
Rent
$2,103
Cashflow
$130
Rent Confidence: High
Annual
$25,236
Median
$2,195
Avg
$2,133
Samples
25
Financing
Purchase Price $229k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,090
Downpayment $45,800
Closing costs $2,290
Rehab $0
Furnishing $0
Cashflow
Total Income $2,103
Total Expenses $1,973
Mortgage P&I $1,219
Property Taxes $128
Home Insurance $80
PManagement $210
CapEx $105
Vacancy $126
Maintenance $105
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4914 Baylor Dr | $1660 | 3 | 1 | 1075 | 0.4 mi |
| 2 | 4638 Murrayhill Rd | $2895 | 3 | 1 | 1100 | 0.1 mi |
| 3 | 710 Manhasset Rd | $1700 | 3 | 1 | 1095 | 0.4 mi |
| 4 | 5012 Furman Pl | $2300 | 3 | 1 | 1118 | 0.4 mi |
| 5 | 4885 Oglethorpe Pl | $1800 | 3 | 1 | 1183 | 0.3 mi |
| 6 | 530 Kenlough Dr | $1580 | 3 | 1.5 | 1075 | 0.5 mi |
| 7 | 4414 Murrayhill Rd | $2300 | 3 | 1 | 1277 | 0.5 mi |
| 8 | 401 Hollis Rd | $2200 | 3 | 1 | 1161 | 1.8 mi |
| 9 | 4640 General Pershing Dr | $1395 | 3 | 1 | 0.1 mi | |
| 10 | 4129 Firwood Ln | $1150 | 3 | 1 | 0.8 mi | |
| 11 | 1320 Hartford Ave | $1680 | 3 | 1.5 | 1188 | 1 mi |
| 12 | 1020 Montford Dr | $2700 | 3 | 1.5 | 1175 | 1.2 mi |
| 13 | 523 Tyson St | $2150 | 3 | 1 | 1306 | 1.5 mi |
| 14 | 810 Hartford Ave | $2595 | 3 | 1.5 | 1218 | 1.6 mi |
| 15 | 640 Manhasset Rd | $2950 | 3 | 2 | 1200 | 0.3 mi |
| 16 | 4200 Firwood Ln | $2195 | 3 | 2 | 1176 | 0.8 mi |
| 17 | 316 Hollis Rd | $2500 | 3 | 2 | 1100 | 1.8 mi |
| 18 | 5021 Baylor Dr | $2495 | 3 | 2 | 1210 | 0.5 mi |
| 19 | 4323 Collingwood Dr | $2700 | 3 | 2 | 1188 | 0.8 mi |
| 20 | 701 Hollis Rd | $1895 | 3 | 1.5 | 1263 | 1.7 mi |
| 21 | 148 Tyvola Dr, # K15082 | $1661 | 3 | 1 | 708 | 1.4 mi |
| 22 | 651 Northgate Ave | $2695 | 3 | 2 | 1253 | 0.3 mi |
| 23 | 4439 Applegate Rd | $2450 | 3 | 2 | 1236 | 0.5 mi |
| 24 | 500 Bartling Rd | $1675 | 3 | 2 | 1255 | 0.8 mi |
| 25 | 433 Scaleybark Rd | $2000 | 3 | 1.5 | 1394 | 1.2 mi |