REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $50,883 initial cash invested.
Cash On Cash
-9.17%
Cap Rate
4.65%
Rent
$1,457
Cashflow
-$389
Rent Confidence: High
Annual
$17,484
Median
$1,500
Avg
$1,455
Samples
25
Financing
Purchase Price $242k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $50,883
Downpayment $48,460
Closing costs $2,423
Rehab $0
Furnishing $0
Cashflow
Total Income $1,457
Total Expenses $1,846
Mortgage P&I $1,254
Property Taxes $115
Home Insurance $85
HOA $13
PManagement 10% $146
CapEx 5% $73
Vacancy 6% $87
Maintenance 5% $73
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3947 Creekside Dr | $1850 | 2 | 1 | 975 | 0.3 mi |
| 2 | 351 Strasser Dr | $1600 | 2 | 1 | 975 | 0.5 mi |
| 3 | 4856 Gillespie Dr, Unit Main | $1700 | 2 | 1 | 1000 | 0.7 mi |
| 4 | 150 Delvin Dr, Unit B | $1495 | 2 | 1 | 1000 | 1.6 mi |
| 5 | 5242 Tusculum Ct | $1349 | 2 | 1 | 885 | 1.3 mi |
| 6 | 400 Gillespie Ct | $995 | 2 | 1 | 850 | 0.8 mi |
| 7 | 479 Claircrest Dr, # 1 | $1500 | 2 | 1.5 | 1000 | 0.3 mi |
| 8 | 527 Park Ct | $1600 | 2 | 1.5 | 1000 | 0.5 mi |
| 9 | 319 Margo Ln | $1695 | 2 | 1 | 1050 | 1.4 mi |
| 10 | 5312 Townes Ct | $1050 | 2 | 1 | 825 | 0.9 mi |
| 11 | 298 Wallace Rd | $1575 | 2 | 1 | 1000 | 2.2 mi |
| 12 | 473 Claircrest Dr, Unit 72 | $1595 | 2 | 1.5 | 1059 | 0.2 mi |
| 13 | Leeshan Ct, Unit 220 | $1600 | 2 | 1.5 | 975 | 1.8 mi |
| 14 | 451 Claircrest Dr | $1225 | 2 | 1.5 | 1087 | 0.3 mi |
| 15 | 223 Cedarmont Cir | $1300 | 2 | 1 | 864 | 2.5 mi |
| 16 | 916 Algonquin Ct | $1250 | 2 | 1 | 800 | 1.8 mi |
| 17 | 300 Raywood Ct | $1795 | 2 | 1 | 1250 | 0.7 mi |
| 18 | 409 Derrick Ct | $1250 | 2 | 1.5 | 1024 | 1.9 mi |
| 19 | 458 Westcrest Dr, Unit B | $1395 | 2 | 1 | 1100 | 2.5 mi |
| 20 | 805 Apple Dr | $1400 | 2 | 1 | 768 | 1.8 mi |
| 21 | 558 Cedar Dr | $1250 | 2 | 1 | 768 | 1.9 mi |
| 22 | 149 Mcmurray Cir | $1500 | 2 | 1.5 | 1088 | 1.3 mi |
| 23 | 526 Benzing Rd | $1575 | 2 | 2 | 943 | 1.8 mi |
| 24 | 113 Mcmurray Cir | $1795 | 2 | 1.5 | 1109 | 1.2 mi |
| 25 | 409 Cedarvalley Dr | $1045 | 2 | 1 | 760 | 2 mi |