REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$1,047
Cashflow
$704
Rent Confidence: High
Annual
$12,564
Median
$1,025
Avg
$1,048
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $1,047
Total Expenses $343
Property Taxes $71
Home Insurance $0
PManagement $105
CapEx $52
Vacancy $63
Maintenance $52
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1613 Green Acres St | $1045 | 3 | 1 | 992 | 0.4 mi |
| 2 | 806 S Beverly Dr | $1150 | 3 | 1 | 988 | 0.8 mi |
| 3 | 840 S Pinecrest St | $925 | 3 | 1 | 1000 | 0.9 mi |
| 4 | 1007 S Waverly St | $1025 | 3 | 1 | 1066 | 0.2 mi |
| 5 | 860 Fabrique St | $1045 | 3 | 1 | 1032 | 0.7 mi |
| 6 | 628 S Mission Rd | $945 | 3 | 1 | 983 | 1.3 mi |
| 7 | 808 S Lexington Rd | $950 | 3 | 1 | 1039 | 0.7 mi |
| 8 | 4810 E Morris St | $1025 | 3 | 1 | 972 | 1.3 mi |
| 9 | 737 S Oliver Ave | $895 | 3 | 1 | 978 | 1.4 mi |
| 10 | 545 S Barlow St | $895 | 3 | 1 | 983 | 1.4 mi |
| 11 | 1831 Roanoke St | $1100 | 3 | 1 | 1041 | 0.9 mi |
| 12 | 4321 E Bayley St | $825 | 3 | 1 | 1000 | 1.6 mi |
| 13 | 650 S Governeour Rd | $1195 | 3 | 1 | 1008 | 1.6 mi |
| 14 | 7308 E Castle Dr | $925 | 3 | 1 | 960 | 1.5 mi |
| 15 | 713 S Dellrose Ave | $975 | 3 | 1 | 1040 | 1.5 mi |
| 16 | 840 Fabrique St | $1050 | 3 | 1 | 1134 | 0.7 mi |
| 17 | 703 S Dellrose St | $1095 | 3 | 1 | 1080 | 1.5 mi |
| 18 | 1719 S Woodlawn St | $995 | 3 | 1 | 1139 | 0.8 mi |
| 19 | 1720 Windsor St | $1600 | 3 | 1 | 1139 | 0.8 mi |
| 20 | 1151 S Waverly St | $1125 | 3 | 2 | 988 | 0.1 mi |
| 21 | 539 Elpyco St | $995 | 3 | 1 | 845 | 1.5 mi |
| 22 | 7229 E Castle Dr | $1195 | 3 | 1 | 1160 | 1.5 mi |
| 23 | 5507 E Gramar Dr | $1200 | 3 | 1 | 1182 | 1.5 mi |
| 24 | 5802 E Skinner St | $975 | 3 | 1.5 | 1102 | 1 mi |
| 25 | 841 S Lightner Dr | $1045 | 3 | 2 | 1026 | 0.5 mi |