REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 14.87% first-year return on $23,079 initial cash invested.
Cash On Cash
14.87%
Cap Rate
10.53%
Rent
$1,496
Cashflow
$286
Rent Confidence: High
Annual
$17,952
Median
$1,500
Avg
$1,496
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.3%
Mortgage Duration 30yr.
Cash To Invest
Total $23,079
Downpayment 20% $21,980
Closing costs 1% $1,099
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,496
Total Expenses $1,210
Mortgage P&I 40% $603
Property Taxes 12% $179
Home Insurance 3% $38
PManagement 10% $150
CapEx 5% $75
Vacancy 6% $90
Maintenance 5% $75
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8121 Homewood Ln | $1400 | 3 | 1 | 1120 | 0.5 mi |
| 2 | 8306 Carolwood Dr | $1125 | 3 | 1 | 1034 | 0.4 mi |
| 3 | 8029 Dockal Rd | $1495 | 3 | 1 | 1078 | 1.2 mi |
| 4 | 8921 Oak Knoll Ln | $1700 | 3 | 1 | 1100 | 1.6 mi |
| 5 | 8154 Way St | $1600 | 3 | 1 | 1196 | 0.5 mi |
| 6 | 7610 Touchstone St | $1600 | 3 | 1 | 1129 | 1.4 mi |
| 7 | 7601 Teesdale Dr | $1350 | 3 | 1 | 1092 | 1.7 mi |
| 8 | 8022 Talton St | $1655 | 3 | 1 | 1197 | 0.6 mi |
| 9 | 7642 Delavan Dr | $1475 | 3 | 1 | 1155 | 1.5 mi |
| 10 | 8166 Oak Knoll Ln | $1575 | 3 | 1.5 | 1068 | 0.1 mi |
| 11 | 7934 Carolwood Dr | $1350 | 3 | 1 | 1260 | 0.7 mi |
| 12 | 8158 Crestview Dr | $1500 | 3 | 1 | 936 | 0.3 mi |
| 13 | 8309 Carolwood Dr | $1200 | 3 | 1 | 938 | 0.4 mi |
| 14 | 8321 Homewood Ln, Unit B | $1575 | 3 | 1 | 1299 | 0.4 mi |
| 15 | 8545 Kellett St | $1475 | 3 | 1 | 1243 | 1.1 mi |
| 16 | 7814 Richland Dr | $1190 | 3 | 1 | 960 | 1 mi |
| 17 | 8186 Record St | $1695 | 3 | 1.5 | 1164 | 0.8 mi |
| 18 | 8826 Homewood Ln | $1340 | 3 | 1 | 984 | 1.5 mi |
| 19 | 7606 Delavan Dr | $1325 | 3 | 1.5 | 1152 | 1.6 mi |
| 20 | 8217 Crestview Dr, Unit A | $1850 | 3 | 2 | 1140 | 0.2 mi |
| 21 | 7543 S Hall St | $1549 | 3 | 1 | 1300 | 1.6 mi |
| 22 | 8215 Crestview Dr, Unit A | $1750 | 3 | 2 | 1150 | 0.2 mi |
| 23 | 8215 Crestview Dr, Unit B | $1785 | 3 | 2 | 1150 | 0.2 mi |
| 24 | 8111 Denton St, Unit B | $1650 | 3 | 2 | 1150 | 0.3 mi |
| 25 | 7888 Gallahad St | $1200 | 3 | 1 | 928 | 1.6 mi |
Projections