REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $54,495 initial cash invested.
Cash On Cash
-10.99%
Cap Rate
4.52%
Rent
$1,892
Cashflow
-$499
Rent Confidence: High
Annual
$22,704
Median
$1,875
Avg
$1,892
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,495
Downpayment $51,900
Closing costs $2,595
Rehab $0
Furnishing $0
Cashflow
Total Income $1,892
Total Expenses $2,391
Mortgage P&I $1,381
Property Taxes $101
Home Insurance $91
HOA $325
PManagement $189
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5510 Country Dr, Apt 15 | $1900 | 3 | 2.5 | 1480 | 0.1 mi |
| 2 | 5510 Country Dr, Apt 56 | $1650 | 3 | 2.5 | 1480 | 0.2 mi |
| 3 | 5510 Country Dr, Apt 55 | $1875 | 3 | 2.5 | 1480 | 0.2 mi |
| 4 | 3536 Steffisburg Dr | $1995 | 3 | 3 | 1487 | 1.7 mi |
| 5 | 5600 Country Dr, Apt 309 | $1850 | 3 | 2.5 | 1508 | 0.2 mi |
| 6 | 5600 Country Dr, Apt 316 | $1950 | 3 | 2.5 | 1518 | 0.2 mi |
| 7 | 5600 Country Dr, Apt 192 | $2000 | 3 | 2.5 | 1518 | 0.2 mi |
| 8 | 188 Tusculum Rd | $2000 | 3 | 3 | 1601 | 1.2 mi |
| 9 | 5515 Country Dr, Apt 7 | $1800 | 3 | 2.5 | 1382 | 0.3 mi |
| 10 | 509 Cedarmont Dr | $1500 | 3 | 2.5 | 1440 | 1.2 mi |
| 11 | 5510 Country Dr | $1650 | 3 | 2 | 1480 | 0.1 mi |
| 12 | 5510 Country Dr, Apt 64 | $1700 | 3 | 2 | 1480 | 0.1 mi |
| 13 | 360 Huntington Ridge Dr | $2095 | 3 | 2.5 | 1512 | 2 mi |
| 14 | 383 Huntington Ridge Dr, Unit 1 | $1885 | 3 | 2.5 | 1495 | 2.1 mi |
| 15 | 3525 Steffisburg Dr | $1875 | 3 | 2.5 | 1426 | 1.7 mi |
| 16 | 3510 Steffisburg Dr | $1700 | 3 | 2.5 | 1570 | 1.6 mi |
| 17 | 463 Huntington Ridge Dr | $2350 | 3 | 2.5 | 1512 | 2.2 mi |
| 18 | 1807 Shaylin Loop | $1800 | 3 | 2.5 | 1370 | 1.6 mi |
| 19 | 2000 Shaylin Loop | $1950 | 3 | 2.5 | 1370 | 1.7 mi |
| 20 | 3529 Steffisburg Dr | $1795 | 3 | 2.5 | 1605 | 1.7 mi |
| 21 | 1843 Shaylin Loop | $1695 | 3 | 2.5 | 1355 | 1.7 mi |
| 22 | 5600 Country Dr, Apt 188 | $1800 | 3 | 2 | 1358 | 0.2 mi |
| 23 | 5510 Country Dr, Apt 89 | $2000 | 3 | 1.5 | 1480 | 0.1 mi |
| 24 | 5510 Country Dr, Apt 26 | $1845 | 3 | 1.5 | 1480 | 0.2 mi |
| 25 | 5023 Packard Dr | $2650 | 3 | 2 | 1459 | 1.5 mi |