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
$1,384
Cashflow
$930
Rent Confidence: High
Annual
$16,608
Median
$1,395
Avg
$1,384
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 $1,384
Total Expenses $454
Property Taxes 7% $95
Home Insurance 0% $0
PManagement 10% $138
CapEx 5% $69
Vacancy 6% $83
Maintenance 5% $69
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3711 Broadmor Rd NW | $1795 | 3 | 2 | 1450 | 0.4 mi |
| 2 | 1710 Laverne Dr NW | $1450 | 3 | 2 | 1511 | 0.8 mi |
| 3 | 2217 Linde St NW | $1225 | 3 | 2 | 1454 | 0.6 mi |
| 4 | 3309 Barton Ave NW | $1210 | 3 | 2 | 1450 | 0.6 mi |
| 5 | 2104 Shady Ln NW | $1300 | 3 | 2 | 1373 | 0.1 mi |
| 6 | 4611 Daugette Dr NW | $1550 | 3 | 2 | 1500 | 1.4 mi |
| 7 | 3614 Wilbur Ave NW | $1195 | 3 | 2 | 1500 | 1.5 mi |
| 8 | 4304 Chalet Cir NW | $1395 | 3 | 2 | 1408 | 0.9 mi |
| 9 | 4713 Wheaton Ln NW | $1500 | 3 | 2 | 1562 | 1.5 mi |
| 10 | 3128 Nw Las Animas Ave | $1295 | 3 | 2 | 1425 | 1.5 mi |
| 11 | 3403 Mallory Ave NW | $1225 | 3 | 1.5 | 1465 | 0.6 mi |
| 12 | 5041 Kyle Ln NW | $1455 | 3 | 2 | 1465 | 2.1 mi |
| 13 | 3721 Nw Broadmor Rd | $1300 | 3 | 1.5 | 1423 | 0.2 mi |
| 14 | 4010 Nelson Dr NW | $1440 | 3 | 2 | 1306 | 0.8 mi |
| 15 | 3008 Mallory Ave NW | $1195 | 3 | 1.5 | 1447 | 0.8 mi |
| 16 | 2626 Brookline Dr NW | $1270 | 3 | 2.5 | 1527 | 1.1 mi |
| 17 | 1909 Forney Dr NW | $1395 | 3 | 2 | 1405 | 1.9 mi |
| 18 | 4216 Chalet Cir NW | $1150 | 3 | 2 | 1296 | 0.9 mi |
| 19 | 3311 Mcdow Ave NW | $1500 | 3 | 2 | 1365 | 1.8 mi |
| 20 | 2508 Aspen Ave NW | $1575 | 3 | 2 | 1722 | 1.2 mi |
| 21 | 3701 Crestmore Ave NW | $1595 | 3 | 2 | 1300 | 1.2 mi |
| 22 | 3210 Harvey St NW | $1375 | 3 | 2 | 1350 | 1.8 mi |
| 23 | 2611 Trail Ridge Rd NW | $1415 | 3 | 2 | 1300 | 1.3 mi |
| 24 | 2511 Gunnison Ln NW | $1495 | 3 | 1.5 | 1425 | 1.1 mi |
| 25 | 4632 Broadmeadow Ln NW | $1300 | 3 | 1.5 | 1455 | 1.5 mi |
Projections