REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 160.91% first-year return on $5,250 initial cash invested.
Cash On Cash
160.91%
Cap Rate
43.15%
Rent
$1,237
Cashflow
$704
Rent Confidence: High
Annual
$14,844
Median
$1,200
Avg
$1,264
Samples
25
Financing
Purchase Price $25,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $5,250
Downpayment $5,000
Closing costs $250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,237
Total Expenses $533
Mortgage P&I $133
Property Taxes $69
Home Insurance $9
PManagement $124
CapEx $62
Vacancy $74
Maintenance $62
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 608 Edwin St | $1500 | 3 | 1 | 825 | 0.8 mi |
| 2 | 271 S Wheatland Ave | $1300 | 3 | 1 | 816 | 1.6 mi |
| 3 | 358 S Wheatland Ave | $1400 | 3 | 1 | 836 | 1.4 mi |
| 4 | 547 S Highland Ave | $1075 | 3 | 1 | 928 | 1.1 mi |
| 5 | 770 Butler Ave Butler Ave, # 772 | $1395 | 3 | 1 | 1000 | 0.3 mi |
| 6 | Butler Ave, Unit 772 | $1100 | 3 | 1 | 1000 | 0.3 mi |
| 7 | 2065 W Mound St | $1050 | 3 | 1 | 992 | 0.4 mi |
| 8 | 967 S Richardson Ave | $1435 | 3 | 1 | 912 | 1.7 mi |
| 9 | 334 Lechner Ave Lechner Ave, # 332 | $1100 | 3 | 1 | 1.1 mi | |
| 10 | 2249 Pervience St | $1050 | 3 | 1 | 990 | 1.4 mi |
| 11 | 2251 Pervience St | $1050 | 3 | 1 | 990 | 1.4 mi |
| 12 | 546 S Wayne Ave | $1100 | 3 | 1 | 1008 | 1.3 mi |
| 13 | 248 Clarendon Ave | $1050 | 3 | 1 | 988 | 1.5 mi |
| 14 | 380 Clarendon Ave | $975 | 3 | 1 | 1.2 mi | |
| 15 | 418 S Terrace Ave, Unit 418 | $1200 | 3 | 1 | 1000 | 1.7 mi |
| 16 | 591 S Wheatland Ave | $1300 | 3 | 1 | 1050 | 1.1 mi |
| 17 | 433 S Eureka Ave | $1400 | 3 | 1 | 1.6 mi | |
| 18 | 675 S Burgess Ave S, Burgess Ave # 673 | $1200 | 3 | 1 | 1.6 mi | |
| 19 | S Burgess Ave, Unit 673 | $1200 | 3 | 1 | 1.6 mi | |
| 20 | 176 S Clarendon Ave | $1195 | 3 | 1 | 1.7 mi | |
| 21 | 478 S Richardson Ave, Unit 2 | $1500 | 3 | 1 | 1.7 mi | |
| 22 | 2257 Palmetto St | $1240 | 3 | 1 | 1.7 mi | |
| 23 | 745 S Wayne Ave | $1500 | 3 | 1 | 1092 | 1.2 mi |
| 24 | 1335 Birch Dr | $1690 | 3 | 1 | 1055 | 1.6 mi |
| 25 | 2192 Union Ave | $1600 | 3 | 1.5 | 979 | 1 mi |