REI Lense- Airbnb
- Long-Term
- Mid-Term
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
$4,451
Cashflow
$3,293
Rent Confidence: High
Annual
$53,412
Median
$4,200
Avg
$4,452
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $4,451
Total Expenses $1,158
Property Taxes $0
Home Insurance $0
PManagement $445
CapEx $223
Vacancy $267
Maintenance $223
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 28920 W Natoma Dr | $4000 | 2 | 2 | 1177 | 0.1 mi |
| 2 | 28794 W Natoma Dr | $2650 | 2 | 1.5 | 1212 | 0.1 mi |
| 3 | 28794 W Natoma Dr, Unit 425 | $2650 | 2 | 2 | 1212 | 0.1 mi |
| 4 | 28766 Taos Ct | $3600 | 1 | 2 | 851 | 0.1 mi |
| 5 | 67573 Lagos Way, Unit 702 | $4200 | 2 | 1 | 1212 | 0.2 mi |
| 6 | 67595 Lagos Way | $4500 | 3 | 2 | 1285 | 0.2 mi |
| 7 | 28700 Taos Ct | $4000 | 2 | 2 | 1177 | 0.2 mi |
| 8 | 28859 Desert Princess Dr | $4200 | 2 | 2 | 1285 | 0.2 mi |
| 9 | 67633 Lagos Way | $4400 | 3 | 2 | 1285 | 0.2 mi |
| 10 | 67573 Lagos Way | $4000 | 2 | 1 | 1212 | 0.2 mi |
| 11 | 67632 S Natoma Dr | $4800 | 2 | 3 | 1425 | 0.2 mi |
| 12 | 67361 N Laguna Dr | $5500 | 3 | 1.5 | 1870 | 0.2 mi |
| 13 | 67663 Lagos Way | $4500 | 3 | 2 | 1285 | 0.2 mi |
| 14 | 67437 Lakota Ct | $4000 | 2 | 2.5 | 1860 | 0.2 mi |
| 15 | 67665 Lagos Way | $4500 | 3 | 2 | 1285 | 0.3 mi |
| 16 | 28608 Taos Ct | $4400 | 3 | 2 | 1285 | 0.3 mi |
| 17 | 28602 Taos Ct | $4000 | 2 | 2 | 1212 | 0.3 mi |
| 18 | 67389 Lakota Ct | $6100 | 2 | 2.5 | 1800 | 0.3 mi |
| 19 | 67646 S Natoma Dr | $6000 | 2 | 3 | 1686 | 0.3 mi |
| 20 | 29170 W Laguna Dr | $6300 | 2 | 3 | 1425 | 0.3 mi |
| 21 | 29128 W Laguna Dr | $5300 | 2 | 3 | 1425 | 0.3 mi |
| 22 | 28613 Taos Ct | $3200 | 1 | 2 | 851 | 0.3 mi |
| 23 | 29046 Desert Princess Dr, Unit 702 | $3500 | 1 | 1 | 900 | 0.3 mi |
| 24 | 67697 Lagos Way | $4000 | 3 | 2 | 1285 | 0.3 mi |
| 25 | 67385 Zuni Ct | $7000 | 3 | 3 | 2101 | 0.3 mi |