REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 31.98% first-year return on $20,790 initial cash invested.
Cash On Cash
31.98%
Cap Rate
13.96%
Rent
$1,903
Cashflow
$554
Rent Confidence: High
Annual
$22,836
Median
$1,799
Avg
$1,791
Samples
25
Financing
Purchase Price $99,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,790
Downpayment $19,800
Closing costs $990
Rehab $0
Furnishing $0
Cashflow
Total Income $1,903
Total Expenses $1,349
Mortgage P&I $503
Property Taxes $317
Home Insurance $35
PManagement 10% $190
CapEx 5% $95
Vacancy 6% $114
Maintenance 5% $95
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7125 Gunston Hall Ct | $2170 | 4 | 2 | 2182 | 2.1 mi |
| 2 | 2609 King Louis Dr | $1849 | 4 | 2 | 1856 | 0.5 mi |
| 3 | 5823 Tomahawk Lake Dr | $2200 | 4 | 3 | 2385 | 0.7 mi |
| 4 | 2515 Sir Galahad Dr | $1250 | 4 | 2 | 1825 | 0.7 mi |
| 5 | 5723 Tomahawk Lake Dr | $2400 | 4 | 3 | 2350 | 0.6 mi |
| 6 | 6420 New Kings Rd | $1700 | 4 | 2 | 2.6 mi | |
| 7 | 5904 Royalty Rd | $1809 | 4 | 2 | 1768 | 0.8 mi |
| 8 | 2339 Sotterley Ln | $2200 | 4 | 2 | 1856 | 1.9 mi |
| 9 | 3640 Mildred Way | $2150 | 4 | 2.5 | 1965 | 1.1 mi |
| 10 | 2399 Sotterley Ln | $1700 | 4 | 2 | 1705 | 1.9 mi |
| 11 | 2212 Sotterley Ln | $1500 | 4 | 2 | 1766 | 2.2 mi |
| 12 | 7071 Plymouth Grove Ct | $1895 | 4 | 2 | 1760 | 2.2 mi |
| 13 | 7106 Plymouth Grove Ct | $1799 | 4 | 2 | 1760 | 2.2 mi |
| 14 | 2078 Nottoway Woods Ln | $1825 | 4 | 2 | 1698 | 2.4 mi |
| 15 | 7112 Plymouth Grove Ct | $1825 | 4 | 2 | 1648 | 2.2 mi |
| 16 | 7082 Plymouth Grove Ct | $1699 | 4 | 2 | 1526 | 2.2 mi |
| 17 | 7131 Plymouth Grove Ct | $1719 | 4 | 2 | 1543 | 2.3 mi |
| 18 | 6775 Gaspar Cir E | $1595 | 4 | 2 | 1588 | 2.6 mi |
| 19 | 2037 Sotterley Ln | $1530 | 4 | 2 | 1488 | 2.4 mi |
| 20 | 6533 Trixy St | $1485 | 4 | 3 | 1950 | 1.9 mi |
| 21 | 2147 Allandale Cir N | $1376 | 4 | 2 | 1565 | 3.1 mi |
| 22 | 3422 Kingston St | $1895 | 4 | 2.5 | 1899 | 3.4 mi |
| 23 | 6204 Pettiford Dr W | $1545 | 4 | 2 | 1514 | 3.4 mi |
| 24 | 3511 Washingtonian St | $1660 | 4 | 2 | 1301 | 2.4 mi |
| 25 | 7563 John F Kennedy Dr E | $2000 | 4 | 2 | 1400 | 3.3 mi |