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
$1,417
Cashflow
$1,031
Rent Confidence: High
Annual
$17,004
Median
$1,450
Avg
$1,416
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment 0% $0
Closing costs 0% $0
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,417
Total Expenses $386
Property Taxes 1% $17
Home Insurance 0% $0
PManagement 10% $142
CapEx 5% $71
Vacancy 6% $85
Maintenance 5% $71
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 306 Marshall St | $1495 | 3 | 2 | 1075 | 0.2 mi |
| 2 | 300 Gant St | $1525 | 3 | 2 | 1049 | 0.5 mi |
| 3 | 904 Benjamin Bensen St | $1270 | 3 | 2 | 1032 | 1.9 mi |
| 4 | 318 N Regan St | $1550 | 3 | 2 | 1127 | 1.4 mi |
| 5 | 1316 Elmer St | $1450 | 3 | 2 | 1020 | 1.9 mi |
| 6 | 106 Penn Pl | $1350 | 3 | 2 | 1152 | 1.6 mi |
| 7 | 3700 Delancy St, Apt 3D | $1199 | 3 | 2 | 1150 | 1.8 mi |
| 8 | 803 Borders Ter | $1490 | 3 | 2 | 1175 | 1.7 mi |
| 9 | 3700 Delancy St | $1350 | 3 | 2 | 1175 | 1.8 mi |
| 10 | 317 Gant St | $1500 | 3 | 2 | 1288 | 0.6 mi |
| 11 | 801 Sevier St | $1500 | 3 | 2 | 1170 | 1.9 mi |
| 12 | 711 Logan St | $1820 | 3 | 2 | 1285 | 1.2 mi |
| 13 | 1205 Sloan St | $1450 | 3 | 2 | 1296 | 1.2 mi |
| 14 | 1118 S English St | $1370 | 3 | 2 | 1250 | 1.6 mi |
| 15 | 1532 Gorrell St | $1650 | 3 | 2 | 1303 | 1.2 mi |
| 16 | 2507 Pinnix St, # B | $950 | 3 | 2 | 860 | 1.6 mi |
| 17 | 2507 Pinnix St, Unit B | $950 | 3 | 2 | 860 | 1.6 mi |
| 18 | 1308 Ivy Hts | $1290 | 3 | 1.5 | 1118 | 2 mi |
| 19 | 2509 Pinnix St, Unit B | $1350 | 3 | 2 | 860 | 1.6 mi |
| 20 | 2509 Pinnix St, Unit A | $1350 | 3 | 2 | 860 | 1.6 mi |
| 21 | 1106 Julian St | $1790 | 3 | 2 | 1275 | 2 mi |
| 22 | 313 Beech St | $1350 | 3 | 2 | 1342 | 1.4 mi |
| 23 | 506 Martin St | $1500 | 3 | 2 | 1296 | 1.9 mi |
| 24 | 208 Guerrant St | $1675 | 3 | 2.5 | 1150 | 2 mi |
| 25 | 417 N Dudley St | $1225 | 3 | 2 | 1.3 mi |
Projections