REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.33% first-year return on $29,400 initial cash invested.
Cash On Cash
4.33%
Cap Rate
7.95%
Rent
$1,594
Cashflow
$106
Rent Confidence: High
Annual
$19,128
Median
$1,595
Avg
$1,594
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $29,400
Downpayment $28,000
Closing costs $1,400
Rehab $0
Furnishing $0
Cashflow
Total Income $1,594
Total Expenses $1,488
Mortgage P&I $741
Property Taxes $283
Home Insurance $49
PManagement 10% $159
CapEx 5% $80
Vacancy 6% $96
Maintenance 5% $80
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 217 Creek Cove Dr | $1350 | 3 | 1 | 1020 | 2.4 mi |
| 2 | 7838 Maxwell Ave | $1895 | 3 | 1 | 1114 | 1.5 mi |
| 3 | 1423 Celeste Dr | $1649 | 3 | 1 | 1124 | 2.1 mi |
| 4 | 7651C F Hawn Fwy, Unit C1 | $1367 | 3 | 2 | 1026 | 0.7 mi |
| 5 | 8717 Odom Dr | $1600 | 3 | 1 | 864 | 1.5 mi |
| 6 | 8650 Craige Dr | $1600 | 3 | 1 | 1157 | 2.1 mi |
| 7 | 1051 Bradfield Rd | $1775 | 3 | 1 | 1064 | 3.4 mi |
| 8 | 1456 Templecliff Dr | $1575 | 3 | 1 | 1148 | 2.3 mi |
| 9 | 1344 Springlake Dr | $1550 | 3 | 1 | 1168 | 2.4 mi |
| 10 | 6211 Godfrey Ave | $1500 | 3 | 1.5 | 1032 | 2.8 mi |
| 11 | 8737 Odom Dr | $1450 | 3 | 1.5 | 1120 | 1.6 mi |
| 12 | 8840 Milverton Dr | $1595 | 3 | 1.5 | 1016 | 3 mi |
| 13 | 2233 San Pablo Dr | $1800 | 3 | 1 | 1114 | 3.4 mi |
| 14 | 368 Crenshaw Dr | $1695 | 3 | 1 | 936 | 3.4 mi |
| 15 | 7525 Olusta Dr | $1250 | 3 | 2 | 1050 | 1.3 mi |
| 16 | 1712 Rocky Pl Ct | $1800 | 3 | 1 | 1186 | 2.6 mi |
| 17 | 8163 Bruton Rd | $1575 | 3 | 1 | 1154 | 3.1 mi |
| 18 | 1935 Utica Dr | $1850 | 3 | 1 | 1216 | 2.6 mi |
| 19 | 10135 Kittyhawk Ln | $1600 | 3 | 1.5 | 1031 | 3.6 mi |
| 20 | 1733 Las Cruces Ln | $1755 | 3 | 1 | 1266 | 2.4 mi |
| 21 | 219 Creek Cove Dr | $1395 | 3 | 2 | 1020 | 2.4 mi |
| 22 | 6332 Bellbrook Dr | $1800 | 3 | 1.5 | 1146 | 2.5 mi |
| 23 | 6814 Marla Dr | $1575 | 3 | 1.5 | 1209 | 1.9 mi |
| 24 | 363 Ancestry Ln | $1550 | 3 | 1.5 | 1070 | 3.7 mi |
| 25 | 233 Creek Cove Dr | $1300 | 3 | 2 | 996 | 2.3 mi |