REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
901 Googe St, Savannah, GA 31415
$124,900 • 3 beds • 2 baths • 1457 sqft
This property could be a profitable Long-Term investment with a projected 31.98% first-year return on $26,229 initial cash invested.
Cash On Cash
31.98%
Cap Rate
14.11%
Rent
$2,100
Signal: Low
Cashflow
$699
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,229
Downpayment $24,980
Closing costs $1,249
Rehab $0
Furnishing $0
Cashflow
Total Income $2,100
Total Expenses $1,401
Mortgage P&I $665
Property Taxes $146
Home Insurance $44
PManagement $210
CapEx $105
Vacancy $126
Maintenance $105
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 922 Carroll St | $1800 | 3 | 2 | 1461 | 0.4 mi |
| 2 | 411 W 35th St, Unit A | $2400 | 3 | 2 | 1450 | 2.1 mi |
| 3 | 411 W 35th St, Unit B | $2600 | 3 | 2 | 1450 | 2.1 mi |
| 4 | 1008 W Victory Dr | $1700 | 3 | 2 | 1504 | 2 mi |
| 5 | 1310 Comer St | $2100 | 3 | 2 | 1324 | 1.1 mi |
| 6 | 411 W 35th St | $2800 | 3 | 2 | 1500 | 2.1 mi |
| 7 | 309 W 33rd St, Unit A | $2950 | 3 | 2 | 1409 | 2.1 mi |
| 8 | 309 W 33rd St, Unit Upper | $2950 | 3 | 2 | 1409 | 2.1 mi |
| 9 | 625 W 38th St | $1695 | 3 | 2 | 1368 | 2 mi |
| 10 | 509 W 37th St, Unit Lower | $1800 | 3 | 2 | 1558 | 2.1 mi |
| 11 | 630 W 38th St | $2050 | 3 | 2 | 1600 | 1.9 mi |
| 12 | 628 W 32nd St | $1625 | 3 | 1.5 | 1364 | 1.7 mi |
| 13 | 707 W 44th St | $1795 | 3 | 2 | 1262 | 2.2 mi |
| 14 | 220 W 35th St | $2750 | 3 | 2 | 1728 | 2.2 mi |
| 15 | 309 W 33rd St, Unit B | $2500 | 3 | 2 | 1209 | 2.1 mi |
| 16 | 309 W 33rd St | $2800 | 3 | 2 | 1209 | 2.1 mi |
| 17 | 1405 Jefferson St | $3500 | 3 | 2.5 | 1347 | 2.1 mi |
| 18 | 1407 Jefferson St | $3250 | 3 | 2.5 | 1347 | 2.1 mi |
| 19 | 1409 Jefferson St | $3500 | 3 | 2.5 | 1347 | 2.1 mi |
| 20 | 1524 Chester St | $1155 | 3 | 2 | 1098 | 1.4 mi |
| 21 | 2006 Bulloch St | $3750 | 3 | 2 | 1120 | 1.7 mi |
| 22 | 639 W 42nd St | $1850 | 3 | 1.5 | 1617 | 2.2 mi |
| 23 | 728 W 44th St | $1775 | 3 | 1 | 1470 | 2.2 mi |
| 24 | 241 Cumming St | $1350 | 3 | 2 | 1062 | 1.2 mi |
| 25 | 1325 Exley St | $772 | 3 | 2 | 1.6 mi |