REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 31.13% first-year return on $22,050 initial cash invested.
Cash On Cash
31.13%
Cap Rate
14.18%
Rent
$1,866
Cashflow
$572
Rent Confidence: High
Annual
$22,392
Median
$1,900
Avg
$1,864
Samples
25
Financing
Purchase Price $105k
Downpayment 20.0%
Interest Rate 7.3%
Mortgage Duration 30yr.
Cash To Invest
Total $22,050
Downpayment 20% $21,000
Closing costs 1% $1,050
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,866
Total Expenses $1,294
Mortgage P&I 31% $576
Property Taxes 11% $196
Home Insurance 2% $37
PManagement 10% $187
CapEx 5% $93
Vacancy 6% $112
Maintenance 5% $93
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5735 Glenhurst Dr, Unit A | $2500 | 3 | 2.5 | 1531 | 0.6 mi |
| 2 | 8126 Panay Dr, Unit A | $1900 | 3 | 3 | 1650 | 1.5 mi |
| 3 | 8445 Jutland Rd, Unit B | $1949 | 3 | 2.5 | 1466 | 1.6 mi |
| 4 | 8445 Jutland Rd, Unit A | $1949 | 3 | 2.5 | 1466 | 1.6 mi |
| 5 | 7815 St Lo Rd, Unit B | $2000 | 3 | 2.5 | 1608 | 0.8 mi |
| 6 | 7815 St Lo Rd, Unit A | $2200 | 3 | 2.5 | 1608 | 0.8 mi |
| 7 | 5628 Doulton Dr, Unit A | $1900 | 3 | 2 | 1465 | 0.7 mi |
| 8 | 7823 Belgard St | $1600 | 3 | 2 | 1500 | 0.8 mi |
| 9 | 5530 Hirondale St, Unit B | $1975 | 3 | 2.5 | 1350 | 1.3 mi |
| 10 | 5530 Hirondale St, Unit A | $1900 | 3 | 2.5 | 1350 | 1.3 mi |
| 11 | 5023 Mallow St, Unit B | $2200 | 3 | 2.5 | 1588 | 1.6 mi |
| 12 | 8447 Jutland Dr, Unit A | $1949 | 3 | 2.5 | 1595 | 1.6 mi |
| 13 | 8447 Jutland Dr, Unit B | $1949 | 3 | 2.5 | 1595 | 1.6 mi |
| 14 | 8449 Jutland Rd, Unit A | $2245 | 3 | 2.5 | 1595 | 1.6 mi |
| 15 | 5027 Mallow St, Unit A | $1350 | 3 | 2.5 | 1608 | 1.6 mi |
| 16 | 5714 Doulton Dr, Unit 3 | $1900 | 3 | 2 | 1550 | 0.6 mi |
| 17 | 5934 Willow Glen Dr | $1750 | 3 | 2 | 1364 | 0.4 mi |
| 18 | 8606 Saint Lo Rd | $1345 | 3 | 2 | 1443 | 1.3 mi |
| 19 | 8606 St Lo Rd | $1650 | 3 | 2 | 1443 | 1.3 mi |
| 20 | 5309 Pederson St | $1795 | 3 | 2 | 1472 | 1.7 mi |
| 21 | 9413 Merle St | $1650 | 3 | 2 | 1440 | 1.5 mi |
| 22 | 5815 Schevers St, Unit A | $1699 | 3 | 2 | 1550 | 1.2 mi |
| 23 | 5754 Belarbor St | $1795 | 3 | 1.5 | 1516 | 0.2 mi |
| 24 | 5214 Doulton Dr | $1900 | 3 | 2 | 1572 | 1.3 mi |
| 25 | 5842 Flamingo Dr | $1550 | 3 | 1.5 | 1478 | 0.7 mi |
Projections