REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 15.86% first-year return on $26,250 initial cash invested.
Cash On Cash
15.86%
Cap Rate
10.34%
Rent
$1,459
Cashflow
$347
Rent Confidence: High
Annual
$17,508
Median
$1,475
Avg
$1,461
Samples
25
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $26,250
Downpayment 20% $25,000
Closing costs 1% $1,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,459
Total Expenses $1,112
Mortgage P&I 45% $657
Property Taxes 2% $31
Home Insurance 3% $44
PManagement 10% $146
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 | 125 Holston Ct, Apt 1 | $1500 | 2 | 1 | 1100 | 4.1 mi |
| 2 | 5012 Obarr Rd, Apt 1 | $1425 | 2 | 1 | 1000 | 3.3 mi |
| 3 | 5012O Barr Rd, Apt 1 | $1425 | 2 | 1 | 1000 | 3.3 mi |
| 4 | 6101 Old Rutledge Pike, Unit 2 | $1285 | 2 | 1 | 1 mi | |
| 5 | 7109 Wilson Dr | $1300 | 2 | 1 | 800 | 0.9 mi |
| 6 | 4628 Washington Pike | $1600 | 2 | 1 | 1172 | 4.4 mi |
| 7 | 4009 Alma Ave | $1100 | 2 | 1 | 1137 | 4.8 mi |
| 8 | 417 Burns Rd | $1500 | 2 | 1 | 936 | 3.9 mi |
| 9 | 3200E 5th Ave, Unit Fl | $1295 | 2 | 1 | 1100 | 6.3 mi |
| 10 | 4238 Holston Dr | $1300 | 2 | 1 | 972 | 4.7 mi |
| 11 | 6005 Old Rutledge Pike | $1350 | 2 | 1 | 700 | 1.1 mi |
| 12 | 2705 Beartooth Way | $1595 | 2 | 2 | 1190 | 2.6 mi |
| 13 | 5307 Blue Star Dr | $1800 | 2 | 2 | 1163 | 3 mi |
| 14 | 5712 Hyatt Rd, Apt B | $1550 | 2 | 1 | 1000 | 5.7 mi |
| 15 | 5712 Hyatt Rd, # B | $1550 | 2 | 1 | 1000 | 5.7 mi |
| 16 | 5101 Asheville Hwy, Apt 19 | $1150 | 2 | 1 | 3.2 mi | |
| 17 | 5704 Reece Way | $1700 | 2 | 2 | 1080 | 4.1 mi |
| 18 | 3200 E 5th Ave | $1295 | 2 | 1 | 1200 | 6.3 mi |
| 19 | 4864 Shell Ln | $1675 | 2 | 1 | 900 | 5 mi |
| 20 | 4118 Holston Dr | $1750 | 2 | 1.5 | 1190 | 5 mi |
| 21 | 5010O Barr Rd, Apt 1 | $1475 | 2 | 2 | 1000 | 3.4 mi |
| 22 | 1030 Oglesby Rd | $1300 | 2 | 1 | 840 | 4.5 mi |
| 23 | 5013O Barr Rd | $1400 | 2 | 1 | 754 | 3.4 mi |
| 24 | 4723 Buffat Mill Rd | $1600 | 2 | 1 | 1550 | 3.6 mi |
| 25 | 207 Hillview Ave | $1600 | 2 | 1 | 865 | 5 mi |
Projections