REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.91% first-year return on $37,779 initial cash invested.
Cash On Cash
1.91%
Cap Rate
7.38%
Rent
$1,787
Cashflow
$60
Rent Confidence: High
Annual
$21,444
Median
$1,780
Avg
$1,843
Samples
25
Financing
Purchase Price $180k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $37,779
Downpayment $35,980
Closing costs $1,799
Rehab $0
Furnishing $0
Cashflow
Total Income $1,787
Total Expenses $1,727
Mortgage P&I $958
Property Taxes $242
Home Insurance $63
PManagement $179
CapEx $89
Vacancy $107
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3518 Bolfair Dr NW | $1505 | 4 | 2 | 900 | 0.7 mi |
| 2 | 3417 Collier Ct NW | $2150 | 4 | 2 | 1024 | 1.5 mi |
| 3 | 273 Fennel Way SW | $1650 | 4 | 2 | 962 | 2.6 mi |
| 4 | 1010 Fairburn Rd NW | $2000 | 4 | 2 | 1175 | 0.5 mi |
| 5 | 484 Fairlane Cir NW | $1500 | 4 | 2 | 1128 | 1.3 mi |
| 6 | 491 Bolton Rd NW | $1575 | 4 | 2 | 1173 | 1.1 mi |
| 7 | 866 Bonneville Ter NW | $1795 | 4 | 2 | 1264 | 0.6 mi |
| 8 | 3919 Wisteria Ln SW | $1770 | 4 | 2 | 1126 | 2.4 mi |
| 9 | 844 Amber Pl NW | $1835 | 4 | 2 | 1400 | 0.1 mi |
| 10 | 2998 W Peek Rd NW | $1875 | 4 | 2 | 2.4 mi | |
| 11 | 3573 Adkins Rd NW | $1745 | 4 | 2 | 1350 | 0.7 mi |
| 12 | 4172 Renfrew Ct SW | $1780 | 4 | 2 | 1136 | 2.7 mi |
| 13 | 3961 La Salle Way SW | $1695 | 4 | 2 | 1218 | 2 mi |
| 14 | 2940 Peek Rd NW | $2500 | 4 | 2 | 1168 | 2.5 mi |
| 15 | 438 Fairlock Ln NW | $2450 | 4 | 2 | 1500 | 1.2 mi |
| 16 | 1009 Fairburn Rd NW | $2250 | 3 | 2 | 925 | 0.5 mi |
| 17 | 898 Fairburn Rd NW | $2200 | 4 | 1 | 0.9 mi | |
| 18 | 295 Wilson Mill Rd SW | $1582 | 4 | 2 | 1350 | 2.6 mi |
| 19 | 3393 Adkins Rd NW | $2500 | 4 | 2 | 1660 | 0.9 mi |
| 20 | 3911 Cornell Blvd SW | $1825 | 4 | 2 | 1500 | 2.1 mi |
| 21 | 3728 Adamsville Dr SW | $1495 | 4 | 2 | 1547 | 1.8 mi |
| 22 | 3754 Clovis Ct NW | $1525 | 3 | 2 | 1000 | 0.3 mi |
| 23 | 3468 Adkins Rd NW | $1650 | 3 | 2 | 975 | 0.7 mi |
| 24 | 3986 Bakers Ferry Rd SW | $1820 | 4 | 2 | 1470 | 2.7 mi |
| 25 | 3527 Bolfair Dr NW | $1395 | 3 | 2 | 1000 | 0.7 mi |