REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $49,980 initial cash invested.
Cash On Cash
-13.64%
Cap Rate
3.93%
Rent
$1,620
Cashflow
-$568
Rent Confidence: High
Annual
$19,440
Median
$1,599
Avg
$1,619
Samples
25
Financing
Purchase Price $238k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,980
Downpayment 20% $47,600
Closing costs 1% $2,380
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,620
Total Expenses $2,188
Mortgage P&I 78% $1,267
Property Taxes 6% $97
Home Insurance 5% $83
HOA 20% $320
PManagement 10% $162
CapEx 5% $81
Vacancy 6% $97
Maintenance 5% $81
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7235 Althorp Way, Apt T11 | $1595 | 2 | 2 | 1109 | 2.3 mi |
| 2 | 301 Yorkshire Cir | $1750 | 2 | 2 | 1177 | 1.7 mi |
| 3 | 315 Yorkshire Cir | $1700 | 2 | 2 | 1176 | 1.7 mi |
| 4 | 327 Yorkshire Cir | $1900 | 2 | 2 | 1176 | 1.8 mi |
| 5 | 347 Yorkshire Cir | $1550 | 2 | 2 | 1176 | 1.8 mi |
| 6 | 2039 Pinecrest Dr | $1825 | 2 | 2.5 | 1196 | 0.2 mi |
| 7 | 2032 Pinecrest Dr | $1750 | 2 | 2.5 | 1200 | 0.2 mi |
| 8 | 7221 Althorp Way, Unit 11 | $1800 | 2 | 2 | 1162 | 2.2 mi |
| 9 | 7230 Althorp Way, Apt W11 | $1695 | 2 | 2 | 1162 | 2.2 mi |
| 10 | 2325 Zermatt Ave | $1825 | 2 | 2 | 1224 | 1.5 mi |
| 11 | 7232 Althorp Way, Apt V5 | $1650 | 2 | 2 | 1174 | 2.2 mi |
| 12 | 1856 Shaylin Loop | $1595 | 2 | 2 | 1224 | 1.7 mi |
| 13 | 5510 Country Dr, Apt 109 | $1375 | 2 | 1.5 | 1218 | 0.2 mi |
| 14 | 7232 Althorp Way, Apt V7 | $1695 | 2 | 2 | 1177 | 2.2 mi |
| 15 | 5510 Country Dr, Apt 12 | $1499 | 2 | 1.5 | 1218 | 0.2 mi |
| 16 | 451 Claircrest Dr | $1225 | 2 | 1.5 | 1087 | 1.3 mi |
| 17 | 526 Benzing Rd | $1575 | 2 | 2 | 943 | 0.9 mi |
| 18 | 354 Huntington Ridge Dr | $1499 | 2 | 1.5 | 1134 | 1.7 mi |
| 19 | 113 Mcmurray Cir | $1795 | 2 | 1.5 | 1109 | 1.8 mi |
| 20 | 339 Huntington Ridge Dr | $1599 | 2 | 1.5 | 1134 | 1.8 mi |
| 21 | 232 Cedarmont Cir | $1200 | 2 | 1.5 | 1040 | 1 mi |
| 22 | 234 Cedarmont Cir | $1300 | 2 | 1.5 | 1040 | 1 mi |
| 23 | 456 Huntington Ridge Dr | $1990 | 2 | 1.5 | 1134 | 2 mi |
| 24 | 473 Claircrest Dr, Unit 72 | $1595 | 2 | 1.5 | 1059 | 1.4 mi |
| 25 | 149 Mcmurray Cir | $1500 | 2 | 1.5 | 1088 | 1.9 mi |
Projections