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
$1,219
Cashflow
$792
Rent Confidence: High
Annual
$14,628
Median
$1,195
Avg
$1,219
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 $1,219
Total Expenses $427
Property Taxes $110
Home Insurance $0
PManagement $122
CapEx $61
Vacancy $73
Maintenance $61
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1925 S Lorraine Ave | $1395 | 3 | 2 | 1240 | 0.8 mi |
| 2 | 703 S Grove Dr | $1195 | 3 | 2 | 1220 | 1.8 mi |
| 3 | 2626 S Classen St | $1250 | 3 | 2 | 1440 | 1.5 mi |
| 4 | 3111 E Glen Oaks Dr | $1195 | 3 | 2 | 1452 | 1.5 mi |
| 5 | 1901 S Spruce St | $1125 | 3 | 2 | 1670 | 0 mi |
| 6 | 2133 E Mesita St | $1100 | 3 | 2 | 1099 | 1.1 mi |
| 7 | 2415 S Mosley Ave | $995 | 3 | 2 | 1172 | 1.9 mi |
| 8 | 2102 S Grove St | $1295 | 3 | 1 | 1303 | 0.4 mi |
| 9 | 3030 E Mount Vernon Rd | $1495 | 3 | 1.5 | 1440 | 0.8 mi |
| 10 | 753 S Hillside St | $1100 | 3 | 2 | 1127 | 1.9 mi |
| 11 | 2115 S Victoria St | $1000 | 3 | 1 | 1311 | 1 mi |
| 12 | 2002 S Estelle St | $1350 | 3 | 1 | 1214 | 0.5 mi |
| 13 | 735 S Grove St | $1095 | 3 | 1 | 1290 | 1.8 mi |
| 14 | 2542 S Greenwood St | $975 | 3 | 2 | 1008 | 1.5 mi |
| 15 | 812 S Poplar St | $1095 | 3 | 2 | 1007 | 1.6 mi |
| 16 | 2546 S Pattie St | $1050 | 3 | 1 | 1282 | 1.7 mi |
| 17 | 2608 S Santa Fe St | $1295 | 3 | 2 | 1608 | 2.3 mi |
| 18 | 2675 S Holyoke St | $1095 | 3 | 2 | 1000 | 1.8 mi |
| 19 | 1324 S Emporia Ave | $1295 | 3 | 2 | 1012 | 2.3 mi |
| 20 | 3312 E Zimmerly St, Unit Zimmerly | $1550 | 3 | 1 | 1200 | 1.5 mi |
| 21 | 3312 E Zimmerly St | $1550 | 3 | 1 | 1200 | 1.5 mi |
| 22 | 2314 S Estelle St | $1100 | 3 | 1 | 1148 | 0.9 mi |
| 23 | 2420 S Ida St, Unit 2420 | $1700 | 3 | 2 | 1800 | 1.7 mi |
| 24 | 1808 S Spruce St | $995 | 3 | 1 | 1084 | 0.2 mi |
| 25 | 3840 E Pawnee Ct | $1195 | 3 | 1 | 1204 | 1.8 mi |