REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $65,100 initial cash invested.
Cash On Cash
-13.47%
Cap Rate
3.93%
Rent
$1,895
Cashflow
-$731
Rent Confidence: High
Annual
$22,740
Median
$1,895
Avg
$1,897
Samples
25
Financing
Purchase Price $310k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,100
Downpayment $62,000
Closing costs $3,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,895
Total Expenses $2,626
Mortgage P&I $1,650
Property Taxes $326
Home Insurance $108
HOA $48
PManagement $190
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 113 Osprey Cove Loop | $1800 | 3 | 2 | 1239 | 0.4 mi |
| 2 | 200 Kestrel Ct | $1650 | 3 | 2 | 1225 | 0.2 mi |
| 3 | 294 Caspian Tern Dr | $1950 | 3 | 2 | 1244 | 0.7 mi |
| 4 | 172 River Reach Dr | $1945 | 3 | 2 | 1244 | 1.4 mi |
| 5 | 120 Lazy Willow Ln, Unit 102 | $1849 | 3 | 2 | 1300 | 1.3 mi |
| 6 | 197 Osprey Cove Loop | $1700 | 3 | 2 | 1427 | 0.3 mi |
| 7 | 9426 Leeds Cir | $2000 | 3 | 2 | 1256 | 2.1 mi |
| 8 | 100 Lazy Willow Ln, Unit 103 | $1849 | 3 | 2 | 1151 | 1.3 mi |
| 9 | 207 Sebring Ln | $1800 | 3 | 2 | 1200 | 2 mi |
| 10 | 111 Portsmith Dr, Unit 7 | $1550 | 3 | 2 | 1300 | 2 mi |
| 11 | 315 Augustine Dr | $1825 | 3 | 2 | 1264 | 2.8 mi |
| 12 | 191 Dorian Loop | $1795 | 3 | 2 | 1264 | 2.8 mi |
| 13 | 1242 Eagle Creek Dr | $2000 | 3 | 2 | 1518 | 1 mi |
| 14 | 3021 Sabal Ct | $1950 | 3 | 2 | 1264 | 4.2 mi |
| 15 | 505 White Hawk Ct | $2200 | 3 | 2 | 0.7 mi | |
| 16 | 264 Hampton Park Cir | $1900 | 3 | 2 | 1390 | 3 mi |
| 17 | 1011 Bonita Loop | $1995 | 3 | 2 | 0.8 mi | |
| 18 | 150 Ella Kinley Cir, Unit 401 | $1850 | 3 | 2 | 1310 | 4 mi |
| 19 | 118 Birch N Coppice Dr, Apt 3 | $1850 | 3 | 2 | 1216 | 4.5 mi |
| 20 | 8031 Resin Rd | $2050 | 3 | 2 | 1201 | 4.4 mi |
| 21 | 6404 Royal Pine Dr | $1895 | 3 | 2 | 1630 | 1.2 mi |
| 22 | 877 Devon Estate Ave | $2100 | 3 | 2 | 1409 | 3.2 mi |
| 23 | 605 Union Rd | $2200 | 3 | 2 | 1363 | 3.7 mi |
| 24 | 6625 W Sweetbriar Trl | $1750 | 3 | 2 | 1577 | 1.8 mi |
| 25 | 7971 Spruce Ln | $1970 | 3 | 2 | 1300 | 4.5 mi |