REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 159.05% first-year return on $6,300 initial cash invested.
Cash On Cash
159.05%
Cap Rate
43%
Rent
$1,609
Cashflow
$835
Rent Confidence: High
Annual
$19,308
Median
$1,600
Avg
$1,609
Samples
25
Financing
Purchase Price $30,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $6,300
Downpayment $6,000
Closing costs $300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,609
Total Expenses $774
Mortgage P&I $160
Property Taxes $186
Home Insurance $10
PManagement $161
CapEx $80
Vacancy $97
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1512 Binney St | $1650 | 4 | 2 | 1585 | 0.6 mi |
| 2 | 5344 N 28th Ave | $1325 | 4 | 2 | 1570 | 2.3 mi |
| 3 | 2802 Fort St | $1350 | 4 | 2 | 1685 | 2.2 mi |
| 4 | 3452 Larimore Ave | $1300 | 4 | 2 | 1755 | 2.5 mi |
| 5 | 6559 N 24th St | $1825 | 4 | 2 | 1528 | 3.2 mi |
| 6 | 3653 Charles St | $1900 | 4 | 2 | 1725 | 3.3 mi |
| 7 | 1911 Lothrop St | $1395 | 4 | 2 | 0.4 mi | |
| 8 | 3318 Myrtle Ave | $2500 | 4 | 2 | 1450 | 3.1 mi |
| 9 | 1912 Spencer St | $1600 | 4 | 1 | 1750 | 0.5 mi |
| 10 | 3910 N 19th St | $1300 | 4 | 1 | 1485 | 0.5 mi |
| 11 | 1808 Evans St | $1800 | 4 | 1 | 1800 | 0.1 mi |
| 12 | 3920 N 39th St | $1700 | 4 | 2 | 1860 | 2.8 mi |
| 13 | 3042 Fowler Ave | $1500 | 4 | 2 | 1987 | 2.1 mi |
| 14 | 3925 N 19th St | $2100 | 4 | 1.5 | 1272 | 0.5 mi |
| 15 | 2560 Crown Point Ave | $1350 | 4 | 2 | 1334 | 2.6 mi |
| 16 | 5320 N 28th Ave | $1600 | 4 | 2 | 1258 | 2.3 mi |
| 17 | 4112 N 23rd St | $1450 | 4 | 1 | 1424 | 0.9 mi |
| 18 | 2890 Ohio St | $1650 | 4 | 1 | 1487 | 1.8 mi |
| 19 | 3325 Charles St | $1600 | 4 | 1 | 1628 | 2.9 mi |
| 20 | 1017 N 33rd St, Unit 1 | $1900 | 4 | 1.5 | 1800 | 3.1 mi |
| 21 | 4531 N 39th St | $1800 | 4 | 1 | 1661 | 2.9 mi |
| 22 | 2723 Kansas Ave | $1495 | 4 | 2 | 2.8 mi | |
| 23 | 1484 Pinkney St | $1500 | 3 | 2 | 1508 | 0.1 mi |
| 24 | 5334 N 27th St | $1400 | 4 | 1 | 1400 | 2.2 mi |
| 25 | 3304 N 43rd St | $1225 | 4 | 1 | 1504 | 3.4 mi |