REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $55,650 initial cash invested.
Cash On Cash
-0.11%
Cap Rate
6.71%
Rent
$2,347
Cashflow
-$5
Rent Confidence: High
Annual
$28,164
Median
$2,350
Avg
$2,348
Samples
25
Financing
Purchase Price $265k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $55,650
Downpayment $53,000
Closing costs $2,650
Rehab $0
Furnishing $0
Cashflow
Total Income $2,347
Total Expenses $2,352
Mortgage P&I $1,369
Property Taxes $280
Home Insurance $93
PManagement 10% $235
CapEx 5% $117
Vacancy 6% $141
Maintenance 5% $117
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7308 Chisos Pass | $1850 | 3 | 2 | 1281 | 0.1 mi |
| 2 | 7217 Inspiration Dr | $2350 | 3 | 2 | 1324 | 0.6 mi |
| 3 | 3501 Rockhurst Ln | $2495 | 3 | 2 | 1352 | 0.9 mi |
| 4 | 7400 Inspiration Dr | $2695 | 3 | 2 | 1305 | 0.6 mi |
| 5 | 3303 Susquehanna Ln | $2300 | 3 | 2 | 1388 | 0.8 mi |
| 6 | 5702 Whitebrook Dr | $2500 | 3 | 2 | 1378 | 0.9 mi |
| 7 | 7405 Inspiration Dr | $2250 | 3 | 2 | 1268 | 0.6 mi |
| 8 | 3300 Rockhurst Ln | $1895 | 3 | 2 | 1416 | 0.8 mi |
| 9 | 6902 Tulane Dr | $2600 | 3 | 2 | 1407 | 0.9 mi |
| 10 | 6808 Bryn Mawr Dr | $2600 | 3 | 2 | 1288 | 1.2 mi |
| 11 | 6000 Ed Bluestein Blvd, Unit D1 | $2533 | 3 | 2 | 1353 | 1.8 mi |
| 12 | 7509 Lazy Creek Dr, Unit B | $1950 | 3 | 2.5 | 1356 | 0.2 mi |
| 13 | 7222 Hillcroft Dr | $1850 | 3 | 2 | 1335 | 2 mi |
| 14 | 6913 Langston Dr | $2200 | 3 | 2 | 1439 | 1.2 mi |
| 15 | 2503 Lehigh Dr | $2650 | 3 | 2 | 1378 | 2 mi |
| 16 | 7005 Burnell Dr | $2225 | 3 | 2 | 1452 | 1.2 mi |
| 17 | 7502 Lazy Creek Dr, Unit B | $1750 | 3 | 2.5 | 1424 | 0.2 mi |
| 18 | 5806 Boulder Crk | $2000 | 3 | 2 | 1202 | 1 mi |
| 19 | 7602 Rio Pass | $2200 | 3 | 2 | 1585 | 0.4 mi |
| 20 | 6502 Bridgewater Cv | $2495 | 3 | 2 | 1492 | 1.2 mi |
| 21 | 6905 Tulane Dr | $2900 | 3 | 2 | 1548 | 0.9 mi |
| 22 | 6811 Tulane Dr | $2500 | 3 | 2 | 1176 | 1 mi |
| 23 | 5409 Hibiscus Dr | $3150 | 3 | 1.5 | 1244 | 0.4 mi |
| 24 | 7120 Carwill Dr | $2250 | 3 | 2 | 1500 | 1.9 mi |
| 25 | 5704 Whitebrook Dr | $2500 | 3 | 2 | 1603 | 1 mi |