REI Lense- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.32% first-year return on $33,600 initial cash invested.
Cash On Cash
-10.32%
Cap Rate
4.7%
Rent
$1,276
Cashflow
-$289
Rent Confidence: High
Annual
$15,312
Median
$1,300
Avg
$1,307
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment $32,000
Closing costs $1,600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,276
Total Expenses $1,565
Mortgage P&I $852
Property Taxes $324
Home Insurance $56
PManagement $128
CapEx $64
Vacancy $77
Maintenance $64
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8418 Grovecrest Dr | $1400 | 2 | 1 | 706 | 4.2 mi |
| 2 | 7651C F Hawn Fwy, Unit B1 | $850 | 2 | 1.5 | 867 | 3.2 mi |
| 3 | 10620 Chesapeake Dr | $1300 | 2 | 1 | 822 | 2.4 mi |
| 4 | 8411 Tenino St | $1400 | 2 | 1 | 752 | 3.8 mi |
| 5 | 306 Freddie St | $1349 | 2 | 1 | 870 | 2.1 mi |
| 6 | 8912 Craige Dr | $1200 | 2 | 1 | 767 | 3.9 mi |
| 7 | 7528 Olusta Dr | $1200 | 2 | 1.5 | 921 | 3.1 mi |
| 8 | 8438 Maddox St | $1400 | 2 | 1 | 784 | 3.8 mi |
| 9 | 10500 Lake June Rd, Apt N04 | $1295 | 2 | 1.5 | 904 | 3.8 mi |
| 10 | 8714 Quinn St, Unit B | $1750 | 2 | 2 | 1100 | 3.4 mi |
| 11 | 8914 Cardella Ave | $1390 | 2 | 1.5 | 992 | 3.1 mi |
| 12 | 1512 Conner Dr | $1400 | 2 | 1 | 630 | 4.5 mi |
| 13 | 1737 Oak Hill Cir | $1400 | 2 | 1 | 791 | 4.6 mi |
| 14 | 2530 Dell View Dr | $695 | 2 | 1 | 812 | 4.8 mi |
| 15 | 222 Freddie St | $1750 | 2 | 1.5 | 1220 | 1.9 mi |
| 16 | 8609 Dunlap St | $1700 | 3 | 2 | 760 | 3 mi |
| 17 | 7203 S Great Trinity Forest Way | $1114 | 2 | 1 | 3.6 mi | |
| 18 | 10616 Sewell Cir | $1645 | 2 | 1 | 1040 | 2.6 mi |
| 19 | 1366 Old Jamestown Ct N | $1350 | 2 | 2.5 | 1040 | 4.2 mi |
| 20 | 10500 Lake June Rd, Apt D06 | $1195 | 2 | 1.5 | 1082 | 3.8 mi |
| 21 | 10500 Lake June Unit Rd, Apt D6 | $1195 | 2 | 1.5 | 1084 | 3.8 mi |
| 22 | 7250 Elam Rd | $1085 | 2 | 1 | 3.9 mi | |
| 23 | 10500 Lake June Rd, Apt I07 | $1200 | 2 | 1.5 | 1103 | 3.8 mi |
| 24 | 10500 Lake June Rd, Apt N6 | $1200 | 2 | 2.5 | 1100 | 3.8 mi |
| 25 | 10500 Lake June Rd, Apt I03 | $1200 | 2 | 2.5 | 1132 | 3.8 mi |