REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 4.07% first-year return on $50,757 initial cash invested.
Cash On Cash
4.07%
Cap Rate
7.85%
Rent
$2,456
Cashflow
$172
Rent Confidence: High
Annual
$29,472
Median
$2,500
Avg
$2,495
Samples
25
Financing
Purchase Price $242k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,757
Downpayment 20% $48,340
Closing costs 1% $2,417
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,456
Total Expenses $2,284
Mortgage P&I 52% $1,286
Property Taxes 11% $270
Home Insurance 4% $89
PManagement 10% $246
CapEx 5% $123
Vacancy 6% $147
Maintenance 5% $123
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8511 Cottage Rose Dr | $2650 | 4 | 2.5 | 1971 | 0.9 mi |
| 2 | 8300 Brahma Dr | $2595 | 4 | 2.5 | 1878 | 2.1 mi |
| 3 | 7712 Libretto Ln | $2400 | 4 | 2 | 1678 | 3.2 mi |
| 4 | 5501 Bonneville Bnd | $2500 | 4 | 2.5 | 1948 | 2 mi |
| 5 | 4900 Bonneville Bnd | $2850 | 4 | 2.5 | 1948 | 2.1 mi |
| 6 | 7009 Sienna Rouge Path | $2750 | 4 | 2 | 2111 | 3.1 mi |
| 7 | 8105 Turnberry Ln | $1925 | 4 | 2 | 1.5 mi | |
| 8 | 8021 Turnberry Ln | $1995 | 4 | 2 | 1.5 mi | |
| 9 | 5813 Monmarte Cv | $2095 | 4 | 2 | 1.6 mi | |
| 10 | 5817 Gerard Dr | $2295 | 4 | 2 | 1.6 mi | |
| 11 | 5717 Gerard Dr | $2095 | 4 | 2 | 2407 | 1.6 mi |
| 12 | 5700 Gerard Dr | $1995 | 4 | 2 | 1.7 mi | |
| 13 | 5105 Ingersoll Ln | $2695 | 4 | 2.5 | 2083 | 2.1 mi |
| 14 | 7108 Garnet Mill Ln | $2700 | 4 | 2 | 2314 | 2.8 mi |
| 15 | 8213 Spire Vw | $2900 | 4 | 2.5 | 2105 | 2.7 mi |
| 16 | 8204 Silhouette St | $2850 | 4 | 2.5 | 2127 | 2.8 mi |
| 17 | 8100 Cottage Rose Dr | $2195 | 4 | 3 | 2118 | 1.4 mi |
| 18 | 8913 Spire Vw | $3350 | 4 | 2 | 2427 | 2.9 mi |
| 19 | 8005 Corrigan Pass | $3000 | 4 | 2.5 | 2105 | 3.2 mi |
| 20 | 5320 Ingersoll Ln | $2600 | 4 | 2.5 | 2318 | 2 mi |
| 21 | 5313 Gooding Dr | $2300 | 4 | 2.5 | 2347 | 2 mi |
| 22 | 5604 Bonneville Bnd | $2370 | 4 | 3 | 2070 | 2 mi |
| 23 | 6626 Mckinney Falls Pkwy, Unit D728 | $1925 | 4 | 2 | 3.2 mi | |
| 24 | 5001 Ingersoll Ln | $2395 | 4 | 2.5 | 2347 | 2.2 mi |
| 25 | 9301 Looksee Ln | $2950 | 4 | 2.5 | 2259 | 3 mi |
Projections