REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 17.57% first-year return on $42,000 initial cash invested.
Cash On Cash
17.57%
Cap Rate
10.43%
Rent
$2,325
Cashflow
$615
Rent Confidence: High
Annual
$27,900
Median
$2,200
Avg
$2,262
Samples
25
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $42,000
Downpayment 20% $40,000
Closing costs 1% $2,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,325
Total Expenses $1,710
Mortgage P&I 43% $1,008
Property Taxes 1% $28
Home Insurance 3% $70
PManagement 10% $232
CapEx 5% $116
Vacancy 6% $140
Maintenance 5% $116
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 539 Hayley Marie Ln | $3000 | 3 | 2.5 | 2160 | 1.1 mi |
| 2 | 210 Bar Tall Way, # 1 | $2095 | 3 | 2.5 | 2340 | 5.6 mi |
| 3 | 814 Donahue Ln | $1450 | 3 | 3 | 1741 | 3.8 mi |
| 4 | 9158 Rolling Stone Way | $2100 | 3 | 2.5 | 1850 | 3.1 mi |
| 5 | 9128 Rolling Stone Way | $2100 | 3 | 2.5 | 1850 | 3.1 mi |
| 6 | 9172 Rolling Stone Way | $2200 | 3 | 2.5 | 1850 | 3.1 mi |
| 7 | 6608 Riverchase Dr | $2995 | 3 | 3 | 2450 | 9.9 mi |
| 8 | 544 Smoky Valley Ln | $2450 | 3 | 2.5 | 2164 | 7.1 mi |
| 9 | 5729 Nails Creek Rd | $2400 | 3 | 2 | 1884 | 3.9 mi |
| 10 | 4664 Sevierville Rd | $2300 | 3 | 2.5 | 2207 | 7.6 mi |
| 11 | 8633 Leeanna Brooke Ln | $2700 | 4 | 2.5 | 2200 | 1.4 mi |
| 12 | 9168 Rolling Stone Way | $2000 | 3 | 2.5 | 1471 | 3.1 mi |
| 13 | 9164 Rolling Stone Way | $2000 | 3 | 2.5 | 1471 | 3.1 mi |
| 14 | 9170 Rolling Stone Way | $2200 | 3 | 2.5 | 1471 | 3.1 mi |
| 15 | 9134 Rolling Stone Way | $2200 | 3 | 2.5 | 1471 | 3.1 mi |
| 16 | 9136 Rolling Stone Way | $2200 | 3 | 2.5 | 1471 | 3.1 mi |
| 17 | 9132 Rolling Stone Way | $2200 | 3 | 2.5 | 1471 | 3.1 mi |
| 18 | 9162 Rolling Stone Way | $1800 | 3 | 2.5 | 1471 | 3.1 mi |
| 19 | 9160 Rolling Stone Way | $1800 | 3 | 2.5 | 1470 | 3.1 mi |
| 20 | 317 Hayley Marie Ln | $2500 | 4 | 2.5 | 2804 | 1.5 mi |
| 21 | 2345 Thorn Grove Pike | $2700 | 3 | 3 | 2130 | 9.9 mi |
| 22 | 1398 Springview Cir | $2800 | 3 | 2.5 | 2163 | 8.7 mi |
| 23 | 710 Curley Ln | $2300 | 3 | 2.5 | 1702 | 5.7 mi |
| 24 | 8674 Leeanna Brooke Ln | $2200 | 4 | 2.5 | 1991 | 1.4 mi |
| 25 | 728 Pleasant Valley Rd | $1850 | 3 | 2 | 1750 | 4.5 mi |
Projections