REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.03% first-year return on $49,350 initial cash invested.
Cash On Cash
-5.03%
Cap Rate
5.34%
Rent
$1,604
Cashflow
-$207
Rent Confidence: High
Annual
$19,248
Median
$1,625
Avg
$1,604
Samples
25
Financing
Purchase Price $235k
Downpayment 20.0%
Interest Rate 6.4%
Mortgage Duration 30yr.
Cash To Invest
Total $49,350
Downpayment $47,000
Closing costs $2,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,604
Total Expenses $1,811
Mortgage P&I $1,172
Property Taxes $141
Home Insurance $82
PManagement 10% $160
CapEx 5% $80
Vacancy 6% $96
Maintenance 5% $80
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3429 Braden Dr | $1399 | 3 | 2 | 1257 | 0.1 mi |
| 2 | 1610 Black Diamond Ct | $1700 | 3 | 2 | 1240 | 0.7 mi |
| 3 | 1622 Black Diamond Ct | $1545 | 3 | 2 | 1222 | 0.7 mi |
| 4 | 5118 June Furr Rd | $1600 | 3 | 2 | 1200 | 0.7 mi |
| 5 | 509 Klondike Ln | $1499 | 3 | 2 | 1260 | 1 mi |
| 6 | 5315 Peachwood Dr | $1745 | 3 | 2 | 1260 | 1.2 mi |
| 7 | 1603 Hudson Graham Ln | $1815 | 3 | 2 | 1180 | 1 mi |
| 8 | 4123 Bryan Furr Dr | $1700 | 3 | 2 | 1200 | 1.3 mi |
| 9 | 3441 Braden Dr | $1625 | 3 | 2 | 1095 | 0.1 mi |
| 10 | 3640 Fagan Way | $1490 | 3 | 1.5 | 1238 | 0.3 mi |
| 11 | 1724 Hudson Graham Ln | $1640 | 3 | 2 | 1150 | 0.8 mi |
| 12 | 917 Doris Ray Ct | $1690 | 3 | 2 | 1228 | 1.8 mi |
| 13 | 3723 Silver Ore Ln | $1575 | 3 | 2 | 1348 | 0.7 mi |
| 14 | 401 Touch Me Not Ln | $1690 | 3 | 2 | 1208 | 1.6 mi |
| 15 | 3700 Braden Dr | $1670 | 3 | 1.5 | 1257 | 0.3 mi |
| 16 | 1515 Blue Topaz Ct | $1695 | 3 | 2 | 1122 | 0.7 mi |
| 17 | 421 Goosedown Ct | $1625 | 3 | 2 | 1084 | 0.3 mi |
| 18 | 1228 Capps Hollow Dr | $1615 | 3 | 2 | 1152 | 1.2 mi |
| 19 | 3417 Crenshaw Ct | $1425 | 3 | 2 | 1104 | 0.8 mi |
| 20 | 412 Bent Leaf Ct | $1325 | 3 | 2.5 | 1300 | 0.2 mi |
| 21 | 1339 Long Grass Ct | $1595 | 3 | 2 | 1147 | 1.4 mi |
| 22 | 2146 Sunset Blvd | $1745 | 3 | 2 | 1190 | 2 mi |
| 23 | 2150 Sunset Blvd | $1850 | 3 | 2 | 1190 | 2 mi |
| 24 | 4103 Rosy Mound Ln | $1600 | 3 | 2 | 1135 | 1.4 mi |
| 25 | 3717 Capps Hill Dr | $1249 | 3 | 2 | 1061 | 0.4 mi |