REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -14% first-year return on $77,679 initial cash invested.
Cash On Cash
-14%
Cap Rate
3.78%
Rent
$2,030
Cashflow
-$906
Rent Confidence: High
Annual
$24,360
Median
$1,950
Avg
$2,029
Samples
25
Financing
Purchase Price $370k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $77,679
Downpayment $73,980
Closing costs $3,699
Rehab $0
Furnishing $0
Cashflow
Total Income $2,030
Total Expenses $2,936
Mortgage P&I $1,969
Property Taxes $172
Home Insurance $130
HOA $136
PManagement $203
CapEx $102
Vacancy $122
Maintenance $102
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 925 Dyke Branch Rd | $1800 | 3 | 2 | 1624 | 2 mi |
| 2 | 362 Harvest Grove Trl | $2500 | 3 | 2.5 | 1854 | 2.9 mi |
| 3 | 943 Silver Lake Blvd | $2500 | 3 | 2 | 1938 | 4.4 mi |
| 4 | 8 Ironwood Cir | $1700 | 3 | 2 | 1802 | 4.3 mi |
| 5 | 6 Fairway Ct | $1800 | 3 | 2.5 | 1972 | 2.8 mi |
| 6 | 157 Sheffield Dr | $2150 | 3 | 2 | 1432 | 1.4 mi |
| 7 | 715 Fairview Ave | $1800 | 3 | 2 | 1928 | 5 mi |
| 8 | 293 Pine Valley Rd | $1950 | 3 | 2.5 | 1762 | 3 mi |
| 9 | 116 Matterhorn Dr | $2300 | 3 | 2 | 1796 | 4.8 mi |
| 10 | 8 Leena Ln | $2100 | 3 | 2 | 1884 | 5.5 mi |
| 11 | 176 Tall Tree Ln | $2300 | 3 | 2.5 | 1763 | 3.3 mi |
| 12 | 219 N Caroline Pl | $2200 | 3 | 2.5 | 1864 | 4.9 mi |
| 13 | 43 S Turnberry Dr | $2100 | 3 | 2.5 | 1762 | 4.1 mi |
| 14 | 842 Woodcrest Dr, Unit B | $1800 | 3 | 1.5 | 1957 | 4.5 mi |
| 15 | 613 Nimitz Rd | $2200 | 3 | 2 | 2036 | 5.7 mi |
| 16 | 29 Stoney Dr | $1800 | 3 | 2.5 | 1850 | 5.1 mi |
| 17 | 240 Merion Rd | $1800 | 3 | 3 | 1806 | 3.3 mi |
| 18 | 592 Hoffeckers Mill Dr | $2400 | 3 | 2 | 2117 | 5.3 mi |
| 19 | 125 Stoney Dr | $1950 | 3 | 2.5 | 1763 | 4.7 mi |
| 20 | 132 Stoney Dr | $1600 | 3 | 2.5 | 1763 | 4.8 mi |
| 21 | 176 Laertes Dr | $2450 | 3 | 2 | 1342 | 2.9 mi |
| 22 | 81 Stoney Dr | $1950 | 3 | 2.5 | 1749 | 4.8 mi |
| 23 | 18 Gristmill Dr | $1765 | 3 | 1.5 | 1396 | 1.9 mi |
| 24 | 59 Stoney Dr | $1900 | 3 | 2.5 | 1749 | 4.9 mi |
| 25 | 278 Trafalgar Dr | $1900 | 3 | 2.5 | 1848 | 5.8 mi |