REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $64,890 initial cash invested.
Cash On Cash
-4.57%
Cap Rate
5.59%
Rent
$2,116
Cashflow
-$247
Rent Confidence: High
Annual
$25,392
Median
$2,000
Avg
$2,115
Samples
25
Financing
Purchase Price $309k
Downpayment 20.0%
Interest Rate 6.6%
Mortgage Duration 30yr.
Cash To Invest
Total $64,890
Downpayment 20% $61,800
Closing costs 1% $3,090
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,116
Total Expenses $2,363
Mortgage P&I 75% $1,581
Property Taxes 5% $96
Home Insurance 5% $108
HOA 1% $27
PManagement 10% $212
CapEx 5% $106
Vacancy 6% $127
Maintenance 5% $106
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 710 Ruth Way | $2200 | 3 | 2.5 | 1423 | 0.1 mi |
| 2 | 516 Ridgely Blvd | $1900 | 3 | 2.5 | 1356 | 0.1 mi |
| 3 | 418 Ridgely Blvd | $2000 | 3 | 2.5 | 1356 | 0.2 mi |
| 4 | 113 Ridgley Blvd | $2000 | 3 | 2.5 | 1365 | 0.5 mi |
| 5 | 105 Ridgely Blvd | $2100 | 3 | 2.5 | 1360 | 0.6 mi |
| 6 | 111 Ridgely Blvd | $2200 | 3 | 2.5 | 1500 | 0.5 mi |
| 7 | 420 Ridgely Blvd | $2000 | 3 | 2.5 | 1536 | 0.2 mi |
| 8 | 523 Ann Moore Street Ann Moore St, Unit 523 | $2175 | 3 | 2.5 | 1293 | 0.1 mi |
| 9 | 629 Ruth Way | $2800 | 3 | 2.5 | 1576 | 0.2 mi |
| 10 | 1425 S Farmview Dr | $1750 | 3 | 2.5 | 1415 | 1.7 mi |
| 11 | 525 Ruth Way | $2800 | 3 | 2.5 | 1576 | 0.5 mi |
| 12 | 529 Ruth Way | $2800 | 3 | 2.5 | 1576 | 0.6 mi |
| 13 | 316 Tribbitt St | $1800 | 3 | 2.5 | 1404 | 2.7 mi |
| 14 | 307 Tribbitt St | $1800 | 3 | 2.5 | 1398 | 2.6 mi |
| 15 | 340 Paradee Dr, Unit 340 | $2000 | 3 | 2.5 | 1459 | 2.7 mi |
| 16 | 1244 N Farmview Dr | $1800 | 3 | 2.5 | 1608 | 1.3 mi |
| 17 | 312 Kesselring Ave | $1800 | 3 | 2 | 1416 | 1.5 mi |
| 18 | 830 Woodcrest Dr | $1800 | 3 | 2.5 | 1360 | 2.5 mi |
| 19 | 519 Ruth Way | $2800 | 3 | 2 | 1569 | 0.5 mi |
| 20 | 19 Elm Ter | $2100 | 3 | 2 | 1382 | 1.6 mi |
| 21 | 335 Loftland Dr | $1600 | 3 | 2.5 | 1512 | 2.8 mi |
| 22 | 517 Nickerjack Way | $2900 | 3 | 2 | 1604 | 0.5 mi |
| 23 | 105 Kevin Ct | $1950 | 3 | 2.5 | 1570 | 2.5 mi |
| 24 | 503 Ridgely Blvd | $1800 | 3 | 2.5 | 0.1 mi | |
| 25 | 500 S Greenberry Ln | $2000 | 3 | 2.5 | 1903 | 0.2 mi |
Projections