REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $68,250 initial cash invested.
Cash On Cash
-10.53%
Cap Rate
4.53%
Rent
$1,903
Cashflow
-$599
Rent Confidence: High
Annual
$22,836
Median
$1,895
Avg
$1,902
Samples
25
Financing
Purchase Price $325k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $68,250
Downpayment $65,000
Closing costs $3,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,903
Total Expenses $2,502
Mortgage P&I $1,730
Property Taxes $164
Home Insurance $114
PManagement $190
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 27 Plemmons St | $2100 | 2 | 1 | 850 | 1.4 mi |
| 2 | 130 Warren Haynes Dr | $2100 | 2 | 1 | 884 | 1.9 mi |
| 3 | 102 Middlemont Ave | $2700 | 2 | 1 | 875 | 2.4 mi |
| 4 | 24 Triple H Dr, # B | $1800 | 2 | 1 | 748 | 0.9 mi |
| 5 | 37 Shadowlawn Drivetop Level | $1400 | 2 | 1 | 910 | 2.2 mi |
| 6 | 38 Huffman Rd | $1950 | 2 | 1 | 890 | 2.7 mi |
| 7 | 20 Rosemary Rd | $1775 | 2 | 1 | 821 | 2.4 mi |
| 8 | 4 Wilshire Dr | $1895 | 2 | 1 | 864 | 3.4 mi |
| 9 | 89 Vermont Ave, Apt 4 | $1750 | 2 | 1 | 900 | 3 mi |
| 10 | 131 Moody Ave Unit B | $1700 | 2 | 1 | 800 | 2.7 mi |
| 11 | 34 Selwyn Rd, Apt B | $1750 | 2 | 1.5 | 1000 | 0.7 mi |
| 12 | 82 Selwyn Rd | $1650 | 2 | 1 | 0.5 mi | |
| 13 | 117 Moody Ave Unit A | $1800 | 2 | 1 | 970 | 2.7 mi |
| 14 | 11 Boden Ln | $1990 | 2 | 1 | 728 | 2.1 mi |
| 15 | 50 Vance Crescent Ext | $1950 | 2 | 1 | 950 | 3.2 mi |
| 16 | 44 Clinton Ave | $1900 | 2 | 1 | 784 | 3.2 mi |
| 17 | 319 Hi Alta Ave | $1995 | 2 | 1 | 1008 | 2.7 mi |
| 18 | 18 Green Hill Ave | $1850 | 2 | 1 | 720 | 2.8 mi |
| 19 | 122 Johnston Blvd | $1650 | 2 | 1 | 745 | 3.3 mi |
| 20 | 90 Fairfax Ave | $2100 | 2 | 1 | 745 | 3.3 mi |
| 21 | 11 Friendly Holw, Unit Friendly | $1990 | 2 | 1.5 | 950 | 2.6 mi |
| 22 | 919 Haywood Rd | $1650 | 2 | 1 | 1010 | 3.4 mi |
| 23 | 1849 Old Haywood Rd | $1750 | 2 | 2 | 819 | 1.8 mi |
| 24 | 87 Middlemont Only Ave, Unit Cat | $2250 | 2 | 1 | 1100 | 2.4 mi |
| 25 | 87 Middlemont Ave | $2100 | 2 | 1 | 1100 | 2.4 mi |