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
$2,824
Cashflow
$1,857
Rent Confidence: High
Annual
$33,888
Median
$2,800
Avg
$2,822
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 $2,824
Total Expenses $967
Property Taxes 5% $155
Home Insurance 0% $0
HOA 3% $79
PManagement 10% $282
CapEx 5% $141
Vacancy 6% $169
Maintenance 5% $141
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3803 E Parkcenter Blvd | $2599 | 3 | 3 | 2202 | 0.5 mi |
| 2 | 3273 S Yorktown Ln | $3350 | 3 | 3 | 2387 | 1.6 mi |
| 3 | 3828 E Parkcenter Blvd | $2650 | 3 | 3 | 2093 | 0.5 mi |
| 4 | 3602 E Parkcenter Blvd | $2900 | 3 | 2.5 | 2284 | 0.3 mi |
| 5 | 4033 E Parkcenter Blvd | $2650 | 3 | 3 | 2048 | 0.7 mi |
| 6 | 3857 S Eckert Rd | $4000 | 3 | 3 | 2507 | 1.7 mi |
| 7 | 3741 E Parkcenter Blvd | $2695 | 3 | 3 | 2828 | 0.4 mi |
| 8 | 4326 E Parkcenter Blvd | $2995 | 3 | 2.5 | 2435 | 1 mi |
| 9 | 3871 S Eckert Rd | $3100 | 3 | 3 | 2609 | 1.7 mi |
| 10 | 3314 E Exacta Ln | $2875 | 3 | 3 | 1904 | 0.6 mi |
| 11 | 3310 E Trifecta Ln | $2700 | 3 | 3 | 1904 | 0.6 mi |
| 12 | 3010 E Starview Dr | $2995 | 3 | 2.5 | 2163 | 0.8 mi |
| 13 | 3233 E Thoroughbred Ln | $2495 | 3 | 3 | 1902 | 0.6 mi |
| 14 | 4396 S Old Sport Ln | $2125 | 3 | 3 | 2027 | 1.9 mi |
| 15 | 3011 S Trailwood Way | $2695 | 3 | 4 | 2288 | 0.6 mi |
| 16 | 2544 E Warm Springs Ave | $3200 | 3 | 3 | 2668 | 2.2 mi |
| 17 | 3299 E Front Runner Ln | $3000 | 3 | 2.5 | 2009 | 0.7 mi |
| 18 | 3006 S Sire Ln | $2195 | 3 | 3 | 1750 | 0.7 mi |
| 19 | 4314 E Parkcenter Blvd | $3095 | 3 | 2.5 | 2010 | 1 mi |
| 20 | 3232 E Thoroughbred Ln | $2495 | 3 | 2.5 | 1910 | 0.6 mi |
| 21 | 4321 E Parkcenter Blvd | $2695 | 3 | 2.5 | 1980 | 1 mi |
| 22 | 5012 E Woodcutter Dr | $2850 | 3 | 2.5 | 2084 | 2 mi |
| 23 | 3206 S Hopes Well Way | $2495 | 3 | 2.5 | 1960 | 1.3 mi |
| 24 | 3652 S Pheasant Tail Way | $2895 | 3 | 2.5 | 1979 | 1.8 mi |
| 25 | 5026 E Mill Station Dr | $2800 | 3 | 2.5 | 2728 | 2 mi |
Projections