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
$2,845
Cashflow
$1,656
Rent Confidence: High
Annual
$34,140
Median
$2,850
Avg
$2,843
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 $2,845
Total Expenses $1,189
Property Taxes 16% $450
Home Insurance 0% $0
PManagement 10% $284
CapEx 5% $142
Vacancy 6% $171
Maintenance 5% $142
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 907 28th Ave N | $2400 | 3 | 3 | 2000 | 0.3 mi |
| 2 | 2610 Meharry Blvd, Unit A | $3500 | 3 | 3 | 2064 | 0.4 mi |
| 3 | 1104 B 33rd Ave N | $3250 | 3 | 3 | 2131 | 0.8 mi |
| 4 | 2410 Alameda St | $2595 | 3 | 3 | 1760 | 0.5 mi |
| 5 | 2413 Booker St, Unit A | $2800 | 3 | 3 | 1763 | 0.6 mi |
| 6 | 2501A Scovel St | $3000 | 3 | 3 | 1768 | 0.7 mi |
| 7 | 2119 Herman St | $2495 | 3 | 3 | 1766 | 0.8 mi |
| 8 | 804 28th Ave N | $3000 | 3 | 3.5 | 1913 | 0.4 mi |
| 9 | 804A 28th Ave N | $3000 | 3 | 3.5 | 1913 | 0.4 mi |
| 10 | 2228 Batavia St | $3500 | 3 | 2.5 | 2078 | 0.7 mi |
| 11 | 2300 Batavia St | $3100 | 3 | 2.5 | 2090 | 0.7 mi |
| 12 | 2312 Merry St | $2950 | 3 | 3 | 1734 | 0.8 mi |
| 13 | 2313 Merry St | $3100 | 3 | 3 | 1734 | 0.8 mi |
| 14 | 1515B 21st Ave N | $2395 | 3 | 3 | 1757 | 1.3 mi |
| 15 | 1515 B 21st Ave N | $2850 | 3 | 3 | 1757 | 1.3 mi |
| 16 | 2521 Herman St | $2500 | 3 | 3.5 | 2241 | 0.3 mi |
| 17 | 423A 35th Ave N | $2900 | 3 | 3.5 | 2100 | 1.3 mi |
| 18 | 2820 Torbett St | $2610 | 3 | 2.5 | 2200 | 0.6 mi |
| 19 | 2022 Herman St, Unit A | $2500 | 3 | 3 | 1656 | 0.9 mi |
| 20 | 2409 Alameda St | $2700 | 3 | 2.5 | 1800 | 0.5 mi |
| 21 | 1515 21st Ave N Unit B | $2850 | 3 | 3 | 1700 | 1.3 mi |
| 22 | 907 30th Ave N Unit A | $2450 | 3 | 3 | 1550 | 0.4 mi |
| 23 | 606 26th Ave N | $3150 | 3 | 2.5 | 2312 | 0.7 mi |
| 24 | 928 33rd Ave N Unit A | $2590 | 3 | 2.5 | 1744 | 0.7 mi |
| 25 | 2507 Scovel St | $2900 | 3 | 2.5 | 1690 | 0.6 mi |
Projections