REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $50,379 initial cash invested.
Cash On Cash
-6.53%
Cap Rate
5.45%
Rent
$1,725
Cashflow
-$274
Rent Confidence: High
Annual
$20,700
Median
$1,755
Avg
$1,761
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,379
Downpayment 20% $47,980
Closing costs 1% $2,399
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,725
Total Expenses $1,999
Mortgage P&I 74% $1,277
Property Taxes 11% $190
Home Insurance 5% $84
PManagement 10% $172
CapEx 5% $86
Vacancy 6% $104
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 353 Pearlwood St | $1200 | 3 | 1 | 792 | 1.8 mi |
| 2 | 1015 Emeralda Rd | $1545 | 3 | 1 | 1051 | 1.7 mi |
| 3 | 809 Governors Ave | $2000 | 3 | 1 | 1100 | 1.1 mi |
| 4 | 1014 Charles St | $1795 | 3 | 1.5 | 1005 | 0.8 mi |
| 5 | 1553 N Hudson St | $1955 | 3 | 1 | 1115 | 1.4 mi |
| 6 | 227 Hope Cir | $1800 | 3 | 1.5 | 988 | 1.5 mi |
| 7 | 116 Jupiter Cir | $1700 | 3 | 1.5 | 1008 | 1.3 mi |
| 8 | 917 N Hastings St | $1275 | 3 | 1 | 1.2 mi | |
| 9 | 5510 Alhambra Dr | $1795 | 3 | 2 | 771 | 1 mi |
| 10 | 513 S Candler Ave | $2400 | 3 | 2 | 943 | 1.7 mi |
| 11 | 1010 Emeralda Rd | $1675 | 3 | 1 | 1239 | 1.6 mi |
| 12 | 224 Murry Dr | $1605 | 3 | 2 | 988 | 1.3 mi |
| 13 | 608 Oakford Way | $1800 | 3 | 1 | 1270 | 1.9 mi |
| 14 | 14 N Hudson St | $1500 | 3 | 1 | 1422 | 0.8 mi |
| 15 | 849 Sunniland Dr | $1745 | 3 | 1 | 1307 | 1.7 mi |
| 16 | 904 Ferndell Rd | $1699 | 3 | 2 | 1050 | 1.3 mi |
| 17 | 1306 N John St | $2000 | 3 | 2 | 1066 | 1.1 mi |
| 18 | 600-3 W Amelia Ave | $2255 | 3 | 2 | 1162 | 0.1 mi |
| 19 | 38 N Hudson St | $1600 | 3 | 2 | 1122 | 0.7 mi |
| 20 | 5921 Rosette St | $1865 | 3 | 2 | 1048 | 1.7 mi |
| 21 | 319 Lucile Way | $1615 | 3 | 2 | 1056 | 1.7 mi |
| 22 | 6126 W Amelia St | $1850 | 3 | 2 | 1210 | 0.1 mi |
| 23 | 519 N John St | $1395 | 2 | 1 | 800 | 0.3 mi |
| 24 | 6113 Medford Ct | $2200 | 3 | 2 | 1076 | 1.5 mi |
| 25 | 108 Jupiter Cir | $1755 | 3 | 2 | 1100 | 1.4 mi |
Projections