REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.4% first-year return on $36,750 initial cash invested.
Cash On Cash
1.4%
Cap Rate
6.84%
Rent
$1,386
Cashflow
$43
Rent Confidence: High
Annual
$16,632
Median
$1,350
Avg
$1,386
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,386
Total Expenses $1,343
Mortgage P&I $885
Property Taxes $37
Home Insurance $61
PManagement 10% $139
CapEx 5% $69
Vacancy 6% $83
Maintenance 5% $69
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3611 Essary Dr | $1700 | 2 | 1 | 1000 | 0.5 mi |
| 2 | 5329 Briercliff Rd | $1350 | 2 | 1 | 931 | 0.6 mi |
| 3 | 2911 Mynatt Rd | $1300 | 2 | 1 | 1000 | 2.1 mi |
| 4 | 2817 Colt Dr, Apt 2 | $1095 | 2 | 1 | 950 | 1.8 mi |
| 5 | 400 Watauga Dr, Apt 1 | $975 | 2 | 1 | 850 | 0.3 mi |
| 6 | 2523 Cedar Ln, Apt 8 | $1200 | 2 | 1 | 900 | 1.6 mi |
| 7 | 1933 Fenwood Dr | $1299 | 2 | 1 | 1016 | 2.6 mi |
| 8 | 3210 Rifle Range Rd | $1550 | 2 | 1 | 884 | 1.5 mi |
| 9 | 5601 Lon Roberts Rd | $1500 | 2 | 1 | 1200 | 0.4 mi |
| 10 | 4809 Cannon Ridge Dr, Apt 1 | $1395 | 2 | 1 | 900 | 1.8 mi |
| 11 | 2815 Pruden Dr | $1250 | 2 | 1 | 850 | 1.2 mi |
| 12 | 5512 Secluded Way | $1495 | 2 | 1.5 | 1080 | 0.5 mi |
| 13 | 2911 Beaverwood Dr | $1600 | 2 | 1 | 900 | 2.2 mi |
| 14 | 2913 Beaverwood Dr | $1600 | 2 | 1 | 900 | 2.2 mi |
| 15 | 1625 Woodrow Dr | $1400 | 2 | 1 | 964 | 3.3 mi |
| 16 | 1625 Woodrow Dr, Apt 403 | $1400 | 2 | 1 | 964 | 3.3 mi |
| 17 | 5017 Inskip Rd, Apt 2 | $1195 | 2 | 1 | 1000 | 3.8 mi |
| 18 | 5017 Inskip Rd, Apt 5 | $1095 | 2 | 1 | 1000 | 3.8 mi |
| 19 | 4800 Cannon Ridge Dr, Apt D | $1300 | 2 | 1 | 840 | 1.7 mi |
| 20 | 4802 Cannon Ridge Dr, Apt B | $1350 | 2 | 1 | 840 | 1.8 mi |
| 21 | 4800 Cannon Ridge Dr, Apt C | $1350 | 2 | 1 | 840 | 1.7 mi |
| 22 | 6713 Langston Dr | $1350 | 2 | 1.5 | 1000 | 2.6 mi |
| 23 | 3102 Forestdale Ave | $2200 | 2 | 1 | 971 | 4.1 mi |
| 24 | 5021 Jacksboro Pike | $1200 | 2 | 1 | 800 | 1.4 mi |
| 25 | 3815 Kincaid St | $1500 | 2 | 1 | 1000 | 4.2 mi |