REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $65,100 initial cash invested.
Cash On Cash
-14.1%
Cap Rate
3.78%
Rent
$1,847
Cashflow
-$765
Rent Confidence: High
Annual
$22,164
Median
$1,850
Avg
$1,849
Samples
25
Financing
Purchase Price $310k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,100
Downpayment 20% $62,000
Closing costs 1% $3,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,847
Total Expenses $2,612
Mortgage P&I 89% $1,650
Property Taxes 18% $326
Home Insurance 6% $108
HOA 3% $48
PManagement 10% $185
CapEx 5% $92
Vacancy 6% $111
Maintenance 5% $92
Other 0% $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 | 120 Lazy Willow Ln, Unit 102 | $1849 | 3 | 2 | 1300 | 1.3 mi |
| 5 | 197 Osprey Cove Loop | $1700 | 3 | 2 | 1427 | 0.3 mi |
| 6 | 100 Lazy Willow Ln, Unit 103 | $1849 | 3 | 2 | 1151 | 1.3 mi |
| 7 | 240 Portsmith Dr | $1300 | 3 | 2 | 1200 | 2 mi |
| 8 | 207 Sebring Ln | $1800 | 3 | 2 | 1200 | 2 mi |
| 9 | 111 Portsmith Dr, Unit 7 | $1550 | 3 | 2 | 1300 | 2 mi |
| 10 | 315 Augustine Dr | $1825 | 3 | 2 | 1264 | 2.8 mi |
| 11 | 1242 Eagle Creek Dr | $2000 | 3 | 2 | 1518 | 1 mi |
| 12 | 101 Leadoff Dr | $1365 | 3 | 2 | 1275 | 3.5 mi |
| 13 | 177 Hampton Park Cir | $2100 | 3 | 2 | 1348 | 3.2 mi |
| 14 | 3021 Sabal Ct | $1950 | 3 | 2 | 1264 | 4.2 mi |
| 15 | 505 White Hawk Ct | $2200 | 3 | 2 | 0.7 mi | |
| 16 | 157 Ella Kinley Cir, Unit 101 | $1900 | 3 | 2 | 1310 | 3.9 mi |
| 17 | 264 Hampton Park Cir | $1900 | 3 | 2 | 1390 | 3 mi |
| 18 | 1011 Bonita Loop | $1995 | 3 | 2 | 0.8 mi | |
| 19 | 150 Ella Kinley Cir, Unit 401 | $1850 | 3 | 2 | 1310 | 4 mi |
| 20 | 525 Black Pearl Way | $2400 | 3 | 2 | 1475 | 2.5 mi |
| 21 | 9030 Baywood Cir | $1400 | 3 | 2 | 1600 | 1.4 mi |
| 22 | 118 Birch N Coppice Dr, Apt 3 | $1850 | 3 | 2 | 1216 | 4.5 mi |
| 23 | 8031 Resin Rd | $2050 | 3 | 2 | 1201 | 4.4 mi |
| 24 | 6404 Royal Pine Dr | $1895 | 3 | 2 | 1630 | 1.2 mi |
| 25 | 877 Devon Estate Ave | $2100 | 3 | 2 | 1409 | 3.2 mi |
Projections