REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $70,350 initial cash invested.
Cash On Cash
-5.13%
Cap Rate
5.54%
Rent
$2,225
Cashflow
-$301
Rent Confidence: High
Annual
$26,700
Median
$2,200
Avg
$2,226
Samples
25
Financing
Purchase Price $335k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $70,350
Downpayment 20% $67,000
Closing costs 1% $3,350
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,225
Total Expenses $2,526
Mortgage P&I 78% $1,736
Property Taxes 4% $95
Home Insurance 5% $117
PManagement 10% $222
CapEx 5% $111
Vacancy 6% $134
Maintenance 5% $111
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 65 Tipperary Dr | $2200 | 3 | 2 | 1244 | 0.8 mi |
| 2 | 112 Wicklow Dr | $1850 | 3 | 1.5 | 1247 | 0.4 mi |
| 3 | 28 Sunset Dr | $2400 | 3 | 2 | 1344 | 1.4 mi |
| 4 | 45 Oak Hill Dr | $2400 | 3 | 2 | 1162 | 3.6 mi |
| 5 | 140 Northbend Dr | $2350 | 3 | 2.5 | 1200 | 2.6 mi |
| 6 | 10 Newbridge Pkwy, # 61-106 | $1969 | 3 | 2 | 1195 | 4.4 mi |
| 7 | 10 Newbridge Pkwy, # 83-306 | $1969 | 3 | 2 | 1195 | 4.4 mi |
| 8 | 10 Newbridge Pkwy, # 29-206 | $1969 | 3 | 2 | 1195 | 4.4 mi |
| 9 | 10 Newbridge Pkwy, # 37-307 | $1969 | 3 | 2 | 1195 | 4.4 mi |
| 10 | 10 Newbridge Pkwy, # 37-407 | $1969 | 3 | 2 | 1195 | 4.4 mi |
| 11 | 62 Tipperary Dr | $2100 | 3 | 2 | 1568 | 0.8 mi |
| 12 | 59 Johnston Blvd | $2300 | 3 | 2 | 1232 | 4.3 mi |
| 13 | 12 Guinevere Ct | $2300 | 3 | 2 | 1350 | 3 mi |
| 14 | 180 Lees Creek Rd | $2395 | 3 | 2 | 1 mi | |
| 15 | 7 City Cove Ln | $2950 | 3 | 2 | 1160 | 4.5 mi |
| 16 | 7 City Cv Ln | $2950 | 3 | 2 | 1159 | 4.5 mi |
| 17 | 40 Deaver Park Cir | $1750 | 3 | 2 | 1175 | 4.7 mi |
| 18 | 102 Estelle Park Dr | $2600 | 3 | 2 | 1312 | 3.7 mi |
| 19 | 14 Friendly Holw | $2200 | 3 | 2 | 1168 | 4.8 mi |
| 20 | 313 Westover Dr | $2100 | 3 | 2 | 1170 | 4.8 mi |
| 21 | 117 Estelle Park Dr | $2495 | 3 | 2 | 1335 | 3.5 mi |
| 22 | 19 Andy Angie Cir, Unit 32 | $1895 | 3 | 2 | 1048 | 3.3 mi |
| 23 | 9 Alex Breeze Way | $1850 | 3 | 2 | 1261 | 4.7 mi |
| 24 | 343 Camelia Ln | $1875 | 3 | 2 | 1568 | 1.8 mi |
| 25 | 118 Gillis Rd | $2850 | 3 | 2 | 1500 | 2.5 mi |
Projections