REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 16.5% first-year return on $20,580 initial cash invested.
Cash On Cash
16.5%
Cap Rate
10.89%
Rent
$1,352
Cashflow
$283
Rent Confidence: High
Annual
$16,224
Median
$1,400
Avg
$1,375
Samples
25
Financing
Purchase Price $98,000
Downpayment 20.0%
Interest Rate 7.3%
Mortgage Duration 30yr.
Cash To Invest
Total $20,580
Downpayment 20% $19,600
Closing costs 1% $980
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,352
Total Expenses $1,069
Mortgage P&I 40% $538
Property Taxes 11% $145
Home Insurance 3% $34
PManagement 10% $135
CapEx 5% $68
Vacancy 6% $81
Maintenance 5% $68
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7814 Richland Dr | $1190 | 3 | 1 | 960 | 0.7 mi |
| 2 | 8158 Crestview Dr | $1500 | 3 | 1 | 936 | 1.4 mi |
| 3 | 8309 Carolwood Dr | $1200 | 3 | 1 | 938 | 1.8 mi |
| 4 | 7888 Gallahad St | $1200 | 3 | 1 | 928 | 2 mi |
| 5 | 9636 Crofton St, Apt 218 | $1100 | 3 | 1 | 800 | 1.8 mi |
| 6 | 7610 Touchstone St | $1600 | 3 | 1 | 1129 | 0.3 mi |
| 7 | 8306 Carolwood Dr | $1125 | 3 | 1 | 1034 | 1.7 mi |
| 8 | 7601 Teesdale Dr | $1350 | 3 | 1 | 1092 | 1.1 mi |
| 9 | 7642 Delavan Dr | $1475 | 3 | 1 | 1155 | 0.5 mi |
| 10 | 8029 Dockal Rd | $1495 | 3 | 1 | 1078 | 1.6 mi |
| 11 | 7644 Teesdale Dr, Unit A | $1055 | 3 | 2 | 872 | 1.1 mi |
| 12 | 6938 Landor St | $1475 | 3 | 1 | 1122 | 1.3 mi |
| 13 | 7810 Queen St | $1400 | 3 | 1 | 1075 | 1.9 mi |
| 14 | 8121 Homewood Ln | $1400 | 3 | 1 | 1120 | 1.5 mi |
| 15 | 7201 Hallshire Dr, Apt 224 | $1150 | 3 | 1 | 1100 | 1.8 mi |
| 16 | 7201 Hallshire Dr, Apt 124 | $1150 | 3 | 1 | 1100 | 1.8 mi |
| 17 | 7543 S Hall St | $1549 | 3 | 1 | 1300 | 0.1 mi |
| 18 | 7925 Richland Dr | $1800 | 3 | 2 | 824 | 1 mi |
| 19 | 7929 Ethel St, Unit A | $1500 | 3 | 2 | 872 | 1.9 mi |
| 20 | 8022 Talton St | $1655 | 3 | 1 | 1197 | 1.3 mi |
| 21 | 7606 Delavan Dr | $1325 | 3 | 1.5 | 1152 | 0.4 mi |
| 22 | 7934 Carolwood Dr | $1350 | 3 | 1 | 1260 | 1 mi |
| 23 | 8154 Way St | $1600 | 3 | 1 | 1196 | 1.7 mi |
| 24 | 8166 Oak Knoll Ln | $1575 | 3 | 1.5 | 1068 | 1.5 mi |
| 25 | 7201 Hallshire Dr, Apt 235 | $1150 | 3 | 1 | 1.8 mi |
Projections