REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 61.53% first-year return on $12,579 initial cash invested.
Cash On Cash
61.53%
Cap Rate
20.99%
Rent
$1,671
Cashflow
$645
Rent Confidence: High
Annual
$20,052
Median
$1,695
Avg
$1,671
Samples
25
Financing
Purchase Price $59,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $12,579
Downpayment 20% $11,980
Closing costs 1% $599
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,671
Total Expenses $1,026
Mortgage P&I 19% $319
Property Taxes 15% $251
Home Insurance 1% $21
PManagement 10% $167
CapEx 5% $84
Vacancy 6% $100
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 16202 Canaridge Dr | $1655 | 3 | 2 | 1378 | 0.5 mi |
| 2 | 16342 Petaluma Dr | $1745 | 3 | 2 | 1329 | 0.1 mi |
| 3 | 6339 Marinwood Dr | $1850 | 3 | 2 | 1329 | 0.2 mi |
| 4 | 16306 Bodega Bay Dr | $1400 | 3 | 2 | 1329 | 0.2 mi |
| 5 | 5902 Quail Village Dr | $1525 | 3 | 2 | 1344 | 0.7 mi |
| 6 | 15935 Kenbrook Dr | $1899 | 3 | 2 | 1409 | 1.3 mi |
| 7 | 7030 Trigate Dr | $1700 | 3 | 2 | 1444 | 1.1 mi |
| 8 | 7030 Trigate Dr | $1700 | 3 | 2 | 1444 | 1.1 mi |
| 9 | 15926 Willbriar Ln | $1735 | 3 | 2 | 1409 | 1.4 mi |
| 10 | 5420 Regal Ridge Ln | $1400 | 3 | 2 | 1400 | 1.4 mi |
| 11 | 16315 Napa Vine Dr | $1750 | 3 | 2 | 1286 | 0.3 mi |
| 12 | 6103 Quiet Village Ct | $1388 | 3 | 2 | 1496 | 0.6 mi |
| 13 | 16707 Village Trace Dr | $1800 | 3 | 2 | 1500 | 0.6 mi |
| 14 | 16442 Gold Ridge Ln | $1700 | 3 | 2 | 1375 | 1.3 mi |
| 15 | 6918 Rockergate Dr | $1720 | 3 | 2 | 1488 | 0.8 mi |
| 16 | 15830 Blueridge Rd | $1500 | 3 | 2 | 1444 | 1.4 mi |
| 17 | 6034 Beaconridge Dr | $1520 | 3 | 2 | 1306 | 0.7 mi |
| 18 | 5018 Ridgecreek Dr | $1675 | 3 | 2 | 1403 | 1.9 mi |
| 19 | 15807 Willmore Ln | $1850 | 3 | 2 | 1444 | 1.5 mi |
| 20 | 15618 Fall Briar Dr | $1825 | 3 | 2 | 1460 | 1.3 mi |
| 21 | 5107 Prairie Ridge Rd | $1695 | 3 | 2 | 1419 | 1.8 mi |
| 22 | 15627 Summer Briar Ct | $1695 | 3 | 2 | 1460 | 1.3 mi |
| 23 | 15627 Summer Briar Ct | $1695 | 3 | 2 | 1460 | 1.3 mi |
| 24 | 15839 Pryor Dr | $1675 | 3 | 2 | 1391 | 1.8 mi |
| 25 | 15839 Pryor Dr | $1675 | 3 | 2 | 1391 | 1.8 mi |
Projections