REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 8.61% first-year return on $43,890 initial cash invested.
Cash On Cash
8.61%
Cap Rate
8.8%
Rent
$2,091
Cashflow
$315
Rent Confidence: High
Annual
$25,092
Median
$2,100
Avg
$2,093
Samples
25
Financing
Purchase Price $209k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,890
Downpayment 20% $41,800
Closing costs 1% $2,090
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,091
Total Expenses $1,776
Mortgage P&I 53% $1,112
Property Taxes 2% $47
Home Insurance 3% $73
PManagement 10% $209
CapEx 5% $105
Vacancy 6% $125
Maintenance 5% $105
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3008 Lafayette Rd | $1950 | 3 | 1.5 | 1404 | 2.5 mi |
| 2 | 4902 Coster Rd | $1300 | 3 | 1 | 1286 | 3.7 mi |
| 3 | 5924 Blossom Rd | $1700 | 3 | 1 | 988 | 1.1 mi |
| 4 | 4104 Deer Run Dr | $1900 | 3 | 1.5 | 1329 | 3.3 mi |
| 5 | 720 Bryant Ter | $2500 | 3 | 2 | 1428 | 2.9 mi |
| 6 | 720 Bryant Ter | $2500 | 3 | 2 | 1428 | 2.9 mi |
| 7 | 2584 Moss Creek Rd, Unit 3 | $1995 | 3 | 2 | 1566 | 1.8 mi |
| 8 | 667 Whitesburg Dr | $2605 | 3 | 2 | 1456 | 3 mi |
| 9 | 2207 Crestpark Rd | $2100 | 3 | 2 | 1248 | 1.8 mi |
| 10 | 5808 Mondale Rd | $1850 | 3 | 1.5 | 1092 | 1.8 mi |
| 11 | 5904 Oak Rd | $2100 | 3 | 2 | 1200 | 1.4 mi |
| 12 | 6989 Saint Croix Ln | $2165 | 3 | 2 | 1356 | 3.3 mi |
| 13 | 6989 St Croix Ln | $2165 | 3 | 2 | 1356 | 3.3 mi |
| 14 | 4220 Deer Creek Dr | $2220 | 3 | 2 | 1452 | 3.3 mi |
| 15 | 114 Beaver Creek Ln | $1995 | 3 | 2 | 1300 | 2.7 mi |
| 16 | 6021 Newington Ln | $2000 | 3 | 2 | 1212 | 1.8 mi |
| 17 | 6018 Freebird Ln | $2410 | 3 | 2.5 | 1564 | 0.9 mi |
| 18 | 1712 Vada Cir | $1750 | 3 | 1 | 1056 | 3.4 mi |
| 19 | 8008 Verona Ln | $2190 | 3 | 2 | 1386 | 3.9 mi |
| 20 | 7401 Long Shot Ln | $1999 | 3 | 2 | 1483 | 3.3 mi |
| 21 | 7819 Fersner Rd | $1895 | 3 | 2 | 1328 | 3.3 mi |
| 22 | 3107 Pinex Ln | $2380 | 3 | 2 | 1270 | 2.8 mi |
| 23 | 6932 Saint Croix Ln | $2560 | 3 | 2 | 1516 | 3.3 mi |
| 24 | 5508 Fenway Ln | $2100 | 3 | 2 | 1650 | 2.1 mi |
| 25 | 2601 Shropshire Blvd | $1995 | 3 | 2 | 1467 | 3.8 mi |
Projections