REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 5.36% first-year return on $27,300 initial cash invested.
Cash On Cash
5.36%
Cap Rate
8.19%
Rent
$1,467
Cashflow
$122
Rent Confidence: High
Annual
$17,604
Median
$1,600
Avg
$1,524
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment 20% $26,000
Closing costs 1% $1,300
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,467
Total Expenses $1,345
Mortgage P&I 47% $692
Property Taxes 15% $226
Home Insurance 3% $46
PManagement 10% $147
CapEx 5% $73
Vacancy 6% $88
Maintenance 5% $73
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4612 Malden Ln | $1850 | 2 | 1 | 1124 | 3 mi |
| 2 | 7305 Albert Williams Dr, Unit B | $800 | 1 | 1.4 mi | ||
| 3 | 911 W Wheatland Rd, Unit B1 | $808 | 1 | 1 | 800 | 2.3 mi |
| 4 | 1025 W Wheatland Rd | $800 | 1 | 2.4 mi | ||
| 5 | 706 Goldwood Dr | $1500 | 3 | 1 | 1005 | 1.2 mi |
| 6 | 916 Bluewood Dr | $1500 | 3 | 1 | 1.1 mi | |
| 7 | 6819 Coleshire Dr | $1600 | 3 | 1 | 1131 | 0.4 mi |
| 8 | 745 Goldwood Dr | $1600 | 3 | 1 | 1072 | 1.2 mi |
| 9 | 852 Oak Forest Dr | $1400 | 2 | 2 | 1250 | 2.8 mi |
| 10 | 6105 Singing Hills Dr | $1595 | 3 | 1 | 1000 | 2.3 mi |
| 11 | 4942 Rockport Dr | $1795 | 2 | 2 | 1433 | 1.9 mi |
| 12 | 7114 Wilcox Dr | $1600 | 3 | 1 | 1203 | 0.6 mi |
| 13 | 331 Red Wing Dr | $1699 | 3 | 2 | 900 | 0.8 mi |
| 14 | 6311 Silvery Moon | $1599 | 3 | 1 | 1048 | 2.1 mi |
| 15 | 4411 Utah Ave | $1495 | 3 | 1 | 1026 | 3 mi |
| 16 | 1435 Whispering Trl | $1485 | 3 | 1 | 1073 | 2.8 mi |
| 17 | 6633 Racine Dr | $1695 | 3 | 2 | 980 | 0.8 mi |
| 18 | 7305 Albert Williams Dr | $1800 | 3 | 1.5 | 1075 | 1.4 mi |
| 19 | 7704 Woodspan Dr | $1650 | 3 | 1 | 1243 | 1.4 mi |
| 20 | 4724 Moss Point Rd | $1700 | 2 | 2.5 | 1400 | 2.2 mi |
| 21 | 6321 Silvery Moon Dr | $1500 | 3 | 1.5 | 1043 | 2.1 mi |
| 22 | 769 Goldwood Dr | $1675 | 3 | 1 | 1344 | 1.3 mi |
| 23 | 6449 Lazy River Dr | $1650 | 3 | 1.5 | 1043 | 2.3 mi |
| 24 | 1147 E Pentagon Pkwy | $1500 | 3 | 1 | 1211 | 2.7 mi |
| 25 | 6315 Silvery Moon Dr | $1795 | 3 | 1 | 1320 | 2.1 mi |
Projections