REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 7.55% first-year return on $43,890 initial cash invested.
Cash On Cash
7.55%
Cap Rate
8.31%
Rent
$2,214
Cashflow
$276
Rent Confidence: High
Annual
$26,568
Median
$2,250
Avg
$2,215
Samples
25
Financing
Purchase Price $209k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $43,890
Downpayment 20% $41,800
Closing costs 1% $2,090
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,214
Total Expenses $1,938
Mortgage P&I 48% $1,061
Property Taxes 10% $228
Home Insurance 3% $73
PManagement 10% $221
CapEx 5% $111
Vacancy 6% $133
Maintenance 5% $111
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6621 Pot O Gold Ln | $1950 | 3 | 2 | 1200 | 1.4 mi |
| 2 | 1502 Mary Jean Ave | $2365 | 3 | 2 | 1197 | 2.4 mi |
| 3 | 2212 Hoffner Ave | $2100 | 3 | 2 | 1094 | 1.1 mi |
| 4 | 1313 Perkins Rd | $2125 | 3 | 2 | 1250 | 2 mi |
| 5 | 1230 Southstation Pl, # 417 | $2500 | 3 | 2 | 1142 | 2.5 mi |
| 6 | 117 E Lake Mary Dr | $2255 | 3 | 2 | 1378 | 1.1 mi |
| 7 | 5622 Sandalwood Dr | $2220 | 3 | 2 | 1311 | 1.8 mi |
| 8 | 2323 Mccoy Rd, Apt 504 | $1900 | 3 | 2 | 1165 | 2.9 mi |
| 9 | 1815 Geigel Ave | $2300 | 3 | 2 | 1229 | 2.8 mi |
| 10 | 5690 Tomoka Dr, Unit 108 | $1495 | 3 | 2 | 1157 | 3.2 mi |
| 11 | 416 Mary Jess Rd | $2149 | 3 | 2.5 | 1250 | 1.7 mi |
| 12 | 1182 Redman St, Unit C1 | $1315 | 3 | 2 | 1127 | 3.2 mi |
| 13 | 126 W Buchanon Ave | $2500 | 3 | 2 | 1400 | 1.9 mi |
| 14 | 1515 Sawyerwood Ave | $2650 | 3 | 2 | 1060 | 2.5 mi |
| 15 | 4516 Tamworth Ct | $2400 | 3 | 2 | 1300 | 3 mi |
| 16 | 538 Constitution Dr | $2460 | 3 | 2 | 1326 | 2.8 mi |
| 17 | 5625 Chipola Cir | $2440 | 3 | 2 | 1060 | 2.9 mi |
| 18 | 5818 Labelle St | $2600 | 3 | 2 | 1656 | 0.4 mi |
| 19 | 709 Keats Ave | $2170 | 3 | 2 | 1356 | 3 mi |
| 20 | 4517 Tamworth Ct | $2100 | 3 | 2 | 1350 | 3 mi |
| 21 | 2019 Geigel Ave | $1999 | 3 | 2 | 1032 | 2.9 mi |
| 22 | 5209 Chenault Ave | $2250 | 3 | 1.5 | 1050 | 1.5 mi |
| 23 | 516 Baxter St | $2700 | 3 | 2 | 1364 | 3.1 mi |
| 24 | 6735 Precourt Dr | $2285 | 3 | 2 | 1380 | 2.9 mi |
| 25 | 3107 Florene Dr | $2150 | 3 | 2 | 1352 | 3.3 mi |
Projections