REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 28.89% first-year return on $20,979 initial cash invested.
Cash On Cash
28.89%
Cap Rate
13.02%
Rent
$1,431
Cashflow
$505
Rent Confidence: High
Annual
$17,172
Median
$1,495
Avg
$1,429
Samples
25
Financing
Purchase Price $99,900
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,979
Downpayment 20% $19,980
Closing costs 1% $999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,431
Total Expenses $926
Mortgage P&I 35% $507
Property Taxes 1% $11
Home Insurance 2% $35
PManagement 10% $143
CapEx 5% $72
Vacancy 6% $86
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 7305 Texas Valley Rd | $1650 | 2 | 1 | 1005 | 2.3 mi |
| 2 | 5717 Fort Sumter Rd | $1500 | 2 | 1 | 950 | 6.5 mi |
| 3 | 7919 Gray Heights Way | $1495 | 2 | 1.5 | 1040 | 8.1 mi |
| 4 | 7903 Gray Heights Way | $1495 | 2 | 1.5 | 1040 | 8.1 mi |
| 5 | 7908 Gallery Way | $1495 | 2 | 1.5 | 1040 | 8.2 mi |
| 6 | 7904 Gallery Way | $1495 | 2 | 1.5 | 1040 | 8.2 mi |
| 7 | 7906 Gallery Way | $1495 | 2 | 1.5 | 1040 | 8.2 mi |
| 8 | 4532 Merrissa Way | $1495 | 2 | 1.5 | 1040 | 8.4 mi |
| 9 | 4509 Merrissa Way | $1495 | 2 | 1.5 | 1040 | 8.4 mi |
| 10 | 4511 Merrissa Way | $1495 | 2 | 1.5 | 1040 | 8.4 mi |
| 11 | 4512 Merrissa Way | $1495 | 2 | 1.5 | 1040 | 8.4 mi |
| 12 | 4519 Mccloud Rd, Apt 2 | $1495 | 2 | 1.5 | 1040 | 8.4 mi |
| 13 | 4517 Mccloud Rd, Apt 2 | $1495 | 2 | 1.5 | 1040 | 8.5 mi |
| 14 | 4500 Merrissa Way | $1495 | 2 | 1.5 | 1040 | 8.5 mi |
| 15 | 4517 Mccloud Rd, Apt 1 | $1495 | 2 | 1.5 | 1040 | 8.5 mi |
| 16 | 4513 Mccloud Rd, Apt 1 | $1495 | 2 | 1.5 | 1040 | 8.5 mi |
| 17 | 4511 Mccloud Rd, Apt 2 | $1495 | 2 | 1.5 | 1040 | 8.5 mi |
| 18 | 3915 Gordon Smith Rd | $1695 | 2 | 2 | 1000 | 10.8 mi |
| 19 | 7745 Ralph Youmans Rd | $1800 | 3 | 2 | 1048 | 4 mi |
| 20 | 235 Harless Rd | $900 | 2 | 2 | 600 | 5.2 mi |
| 21 | 7343 Lawgiver Cir | $815 | 2 | 1 | 4.3 mi | |
| 22 | 7554 Wheatmeadow Rd | $1645 | 3 | 2 | 1102 | 4 mi |
| 23 | 1330 Main St, Unit 7G4 | $1100 | 2 | 2 | 1010 | 11.7 mi |
| 24 | 1330 Main St, Unit 6F8 | $1100 | 2 | 2 | 1010 | 11.7 mi |
| 25 | 1330 Main St, Unit 6F5 | $1100 | 2 | 2 | 1010 | 11.7 mi |
Projections