REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.45% first-year return on $26,250 initial cash invested.
Cash On Cash
7.45%
Cap Rate
8.7%
Rent
$1,560
Cashflow
$163
Rent Confidence: High
Annual
$18,720
Median
$1,600
Avg
$1,582
Samples
25
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,250
Downpayment $25,000
Closing costs $1,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,560
Total Expenses $1,397
Mortgage P&I $665
Property Taxes $282
Home Insurance $44
PManagement $156
CapEx $78
Vacancy $94
Maintenance $78
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 368 Crenshaw Dr | $1695 | 3 | 1 | 936 | 2.3 mi |
| 2 | 1051 Bradfield Rd | $1775 | 3 | 1 | 1064 | 0.5 mi |
| 3 | 9633 Brierwyck Dr | $1299 | 3 | 1 | 973 | 2 mi |
| 4 | 8717 Odom Dr | $1600 | 3 | 1 | 864 | 3.2 mi |
| 5 | 235 Creek Cove Dr | $1575 | 3 | 1 | 1020 | 4.1 mi |
| 6 | 217 Creek Cove Dr | $1350 | 3 | 1 | 1020 | 4 mi |
| 7 | 9605 Grady Ln, Unit 2 | $1800 | 3 | 2 | 950 | 2.6 mi |
| 8 | 363 Ancestry Ln | $1550 | 3 | 1.5 | 1070 | 2.5 mi |
| 9 | 6355 Godfrey Ave | $1650 | 3 | 1.5 | 905 | 5.1 mi |
| 10 | 10217 Teagarden Rd, Unit C | $1495 | 3 | 1 | 1144 | 3.6 mi |
| 11 | 153 S Seagoville Rd | $1700 | 3 | 1.5 | 1159 | 2.2 mi |
| 12 | 7838 Maxwell Ave | $1895 | 3 | 1 | 1114 | 4.6 mi |
| 13 | 7525 Olusta Dr | $1250 | 3 | 2 | 1050 | 2.4 mi |
| 14 | 7651C F Hawn Fwy, Unit C1 | $1367 | 3 | 2 | 1026 | 2.8 mi |
| 15 | 8737 Odom Dr | $1450 | 3 | 1.5 | 1120 | 3.3 mi |
| 16 | 10135 Kittyhawk Ln | $1600 | 3 | 1.5 | 1031 | 4.4 mi |
| 17 | 8650 Craige Dr | $1600 | 3 | 1 | 1157 | 4.6 mi |
| 18 | 233 Creek Cove Dr | $1300 | 3 | 2 | 996 | 4.1 mi |
| 19 | 9312 Coriander Pl | $1890 | 3 | 2 | 1113 | 2.7 mi |
| 20 | 10017 Mill Valley Ln | $1650 | 3 | 2 | 1083 | 3.1 mi |
| 21 | 9221 Prairie Oak Dr | $1699 | 3 | 2 | 1124 | 2.7 mi |
| 22 | 219 Creek Cove Dr | $1395 | 3 | 2 | 1020 | 4 mi |
| 23 | 6814 Marla Dr | $1625 | 3 | 1.5 | 1209 | 3.5 mi |
| 24 | 11303 Trail Ln | $1550 | 3 | 1.5 | 1128 | 4.3 mi |
| 25 | 6332 Bellbrook Dr | $1800 | 3 | 1.5 | 1146 | 4.2 mi |