REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.98% first-year return on $39,900 initial cash invested.
Cash On Cash
1.98%
Cap Rate
7.33%
Rent
$1,652
Cashflow
$66
Rent Confidence: High
Annual
$19,824
Median
$1,615
Avg
$1,652
Samples
25
Financing
Purchase Price $190k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $39,900
Downpayment $38,000
Closing costs $1,900
Rehab $0
Furnishing $0
Cashflow
Total Income $1,652
Total Expenses $1,586
Mortgage P&I $1,011
Property Taxes $79
Home Insurance $66
PManagement $165
CapEx $83
Vacancy $99
Maintenance $83
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 70 Almond Rd | $1600 | 3 | 2 | 1240 | 0.2 mi |
| 2 | 5 Teak Loop Ln | $1650 | 3 | 2 | 1200 | 0.7 mi |
| 3 | 44 Teak Crse | $1875 | 3 | 2 | 1248 | 0.4 mi |
| 4 | 6719 Cherry Rd | $1939 | 3 | 2 | 1270 | 0.3 mi |
| 5 | 4 Redwood Trak, Run | $1950 | 3 | 2 | 1195 | 1.3 mi |
| 6 | 6420 Cherry Rd | $1500 | 3 | 2 | 1258 | 0.6 mi |
| 7 | 83 Redwood Rd | $1450 | 3 | 2 | 1145 | 1.9 mi |
| 8 | 6 Teak Run Ln | $1875 | 3 | 2 | 1316 | 0.2 mi |
| 9 | 5410 Pecan Rd | $1500 | 3 | 2 | 1144 | 2.2 mi |
| 10 | 18 Cherry Crse | $1600 | 3 | 2 | 1332 | 0.5 mi |
| 11 | 9 Almond Drive Pass | $1495 | 3 | 2 | 1246 | 1.5 mi |
| 12 | 37 Almond Pass Dr | $1699 | 3 | 2 | 1357 | 0.3 mi |
| 13 | 21 Se 70th Cir | $1550 | 3 | 2 | 1166 | 2.5 mi |
| 14 | 144 Pecan Dr | $1700 | 3 | 2 | 1254 | 1.6 mi |
| 15 | 1 Pecan Run Crse | $1500 | 3 | 2 | 1222 | 1.9 mi |
| 16 | 39 Redwood Trak, Run | $1850 | 3 | 2 | 1270 | 1.4 mi |
| 17 | 8 Redwood Trak, Run | $1700 | 3 | 2 | 1283 | 1.3 mi |
| 18 | 116 Pecan Run | $1700 | 3 | 2 | 1011 | 1 mi |
| 19 | 5 Almond Ln | $1500 | 3 | 2 | 1304 | 1.2 mi |
| 20 | 5610 E Fort King St | $1500 | 3 | 2 | 1172 | 2.8 mi |
| 21 | 5425 Pecan Rd | $1595 | 3 | 2 | 1238 | 2.1 mi |
| 22 | 2 Hemlock Radial Ct | $1615 | 3 | 2 | 1187 | 2.8 mi |
| 23 | 53 Hemlock Radial Loop | $1700 | 3 | 2 | 1188 | 2.8 mi |
| 24 | 31 Redwood Trak, Run | $1747 | 3 | 2 | 1011 | 1.4 mi |
| 25 | 3 Hemlock Radial Cir | $1500 | 3 | 2 | 1188 | 2.8 mi |