REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $57,750 initial cash invested.
Cash On Cash
-8.77%
Cap Rate
5%
Rent
$2,055
Cashflow
-$422
Rent Confidence: High
Annual
$24,660
Median
$2,100
Avg
$2,055
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment $55,000
Closing costs $2,750
Rehab $0
Furnishing $0
Cashflow
Total Income $2,055
Total Expenses $2,477
Mortgage P&I $1,464
Property Taxes $382
Home Insurance $96
PManagement $206
CapEx $103
Vacancy $123
Maintenance $103
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7116 Autumnvale Dr | $1800 | 3 | 1 | 1234 | 0.5 mi |
| 2 | 604 Capehart Dr | $1845 | 3 | 1 | 1240 | 1.2 mi |
| 3 | 6328 Mackenzie St | $2200 | 3 | 1.5 | 1329 | 1 mi |
| 4 | 6374 Kearce St | $2350 | 3 | 2 | 1464 | 0.4 mi |
| 5 | 1916 Colton Dr | $2230 | 3 | 2 | 1374 | 0.5 mi |
| 6 | 1919 Barksdale Dr | $2207 | 3 | 2 | 1390 | 0.8 mi |
| 7 | 7615 Winter Shade Dr | $1999 | 3 | 1.5 | 1303 | 1.4 mi |
| 8 | 2615 Sunbranch Dr | $2200 | 3 | 2 | 1446 | 1.3 mi |
| 9 | 2001 Las Palmas Dr | $1990 | 3 | 2 | 1440 | 1.4 mi |
| 10 | 704 Humber Ln | $1500 | 3 | 2 | 1492 | 1 mi |
| 11 | 6470 Savannah Pl | $1995 | 3 | 2 | 1332 | 0.6 mi |
| 12 | 6014 Appian Way | $1795 | 3 | 2 | 1500 | 1.1 mi |
| 13 | 714 Kankakee Ln | $2250 | 3 | 1.5 | 1200 | 1 mi |
| 14 | 1032 Sunwood Ln | $2199 | 3 | 2 | 1273 | 0.3 mi |
| 15 | 6021 Shenandoah Way | $1795 | 3 | 2 | 1554 | 0.8 mi |
| 16 | 1318 Egan Dr | $2399 | 3 | 2 | 1547 | 0.9 mi |
| 17 | 708 Saint Lucie Ln | $2065 | 3 | 1.5 | 1145 | 0.7 mi |
| 18 | 827 Faber Dr | $2210 | 3 | 2 | 1340 | 1.2 mi |
| 19 | 1203 Hendren Dr | $2150 | 3 | 2 | 1274 | 0.6 mi |
| 20 | 1101 Alicante Ave | $2100 | 3 | 2 | 1291 | 0.8 mi |
| 21 | 2953 Cottage Grove Ct, # 4 | $2400 | 3 | 2 | 1520 | 1.6 mi |
| 22 | 1851 Caralee Blvd, Apt 4 | $1595 | 3 | 1.5 | 1113 | 0.7 mi |
| 23 | 7025 Hershey Way | $2300 | 3 | 2 | 1264 | 0.9 mi |
| 24 | 212 Lynbrook Dr | $1900 | 3 | 2 | 1311 | 1.6 mi |
| 25 | 6046 Appian Way | $1899 | 3 | 2 | 1250 | 1.1 mi |