REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
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
$861
Cashflow
$589
Rent Confidence: High
Annual
$10,332
Median
$850
Avg
$861
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment 0% $0
Closing costs 0% $0
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $861
Total Expenses $272
Property Taxes 6% $48
Home Insurance 0% $0
PManagement 10% $86
CapEx 5% $43
Vacancy 6% $52
Maintenance 5% $43
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1717 S Saint Clair St | $795 | 2 | 1 | 750 | 0 mi |
| 2 | 1522 S Richmond Ave | $900 | 2 | 1 | 808 | 0.4 mi |
| 3 | 1160 S Richmond Ave | $625 | 2 | 1 | 794 | 0.7 mi |
| 4 | 1312 S Meridian Ave | $850 | 2 | 1 | 802 | 0.6 mi |
| 5 | 1844 S Hiram St | $875 | 2 | 1 | 804 | 0.5 mi |
| 6 | 1136 S Bonn St | $995 | 2 | 1 | 768 | 0.8 mi |
| 7 | 1725 S Millwood Ave | $775 | 2 | 1 | 793 | 0.8 mi |
| 8 | 2050 S St Clair St | $775 | 2 | 1 | 800 | 0.7 mi |
| 9 | 1755 S Sedgwick St | $900 | 2 | 1 | 840 | 0.2 mi |
| 10 | 1522 S Fern St | $895 | 2 | 1 | 792 | 1 mi |
| 11 | 3127 W Kay St | $895 | 2 | 1 | 765 | 1 mi |
| 12 | 1935 S Custer Ave | $975 | 2 | 1 | 755 | 0.9 mi |
| 13 | 1830 S Glenn Ave | $875 | 2 | 1 | 816 | 0.7 mi |
| 14 | 1829 W Walker | $795 | 2 | 1 | 750 | 0.9 mi |
| 15 | 1918 Walker St W | $845 | 2 | 1 | 750 | 0.9 mi |
| 16 | 1233 S Vine St | $1100 | 2 | 1 | 816 | 1 mi |
| 17 | 1508 S Edwards St | $825 | 2 | 1 | 725 | 0.5 mi |
| 18 | 2203 W Walker St, # 1 | $650 | 2 | 1 | 725 | 0.7 mi |
| 19 | 1620 S Saint Paul Ave | $795 | 2 | 1 | 720 | 0.6 mi |
| 20 | 1609 S Gordon St | $995 | 2 | 1 | 720 | 0.6 mi |
| 21 | 3000 W Kellogg Dr, Unit 102 | $1195 | 2 | 1 | 800 | 1.5 mi |
| 22 | 3000 W Kellogg Dr, # 102 | $1195 | 2 | 1 | 800 | 1.5 mi |
| 23 | 1307 W Dora St | $675 | 2 | 1 | 750 | 1.3 mi |
| 24 | 1337 W Dora St | $725 | 2 | 1 | 750 | 1.3 mi |
| 25 | 2136 W Irving St | $600 | 2 | 1 | 729 | 0.9 mi |
Projections