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
$1,111
Cashflow
$709
Rent Confidence: High
Annual
$13,332
Median
$1,100
Avg
$1,111
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 $1,111
Total Expenses $402
Property Taxes $112
Home Insurance $0
PManagement $111
CapEx $56
Vacancy $67
Maintenance $56
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 446 N Custer St | $1100 | 3 | 1 | 1078 | 0.6 mi |
| 2 | 442 N Vine St | $1750 | 3 | 1 | 1104 | 1 mi |
| 3 | 110 N Vine St | $1050 | 3 | 1 | 1092 | 1.1 mi |
| 4 | 414 N Knight St | $1145 | 3 | 1 | 1146 | 1.1 mi |
| 5 | 350 N Edwards Ave | $895 | 3 | 1 | 1258 | 0.1 mi |
| 6 | 503 S Knight St | $1195 | 3 | 1 | 1152 | 1.7 mi |
| 7 | 2422 W Maple St | $925 | 3 | 1 | 1218 | 0.9 mi |
| 8 | 247 N Edwards Ave | $1050 | 3 | 1.5 | 1177 | 0.2 mi |
| 9 | 219 S Saint Paul St, Unit 219 | $925 | 3 | 1.5 | 1100 | 0.9 mi |
| 10 | 133 S Mount Carmel Ave | $995 | 3 | 1 | 956 | 0.9 mi |
| 11 | 802 S Everett St | $1195 | 3 | 1 | 1240 | 1.7 mi |
| 12 | 825 S Meridian Ave | $925 | 3 | 1.5 | 1108 | 1.6 mi |
| 13 | 520 S Leonine St | $1050 | 3 | 1 | 996 | 1.6 mi |
| 14 | 2710 W Saint Louis St | $975 | 3 | 1 | 900 | 0.4 mi |
| 15 | 452 S Knight St | $1200 | 3 | 1 | 984 | 1.6 mi |
| 16 | 726 S Bonn St | $995 | 3 | 1 | 978 | 1.6 mi |
| 17 | 212 S Vine St | $1150 | 3 | 1 | 939 | 1.2 mi |
| 18 | 2908 W 9th St N | $1000 | 3 | 1 | 1320 | 1.6 mi |
| 19 | 144 S Edwards Ave | $1250 | 3 | 2 | 1130 | 0.7 mi |
| 20 | 2520 W 2nd St N | $1145 | 3 | 1 | 0.1 mi | |
| 21 | 2310 W 3rd St N | $895 | 3 | 2 | 1165 | 0.3 mi |
| 22 | 318 N Edwards Ave | $1145 | 3 | 2 | 1062 | 0.1 mi |
| 23 | 240 S Illinois St | $1250 | 3 | 1 | 928 | 1.6 mi |
| 24 | 339 N Joann St | $1275 | 3 | 2 | 1144 | 0.9 mi |
| 25 | 502 S Meridian Ave | $1295 | 3 | 2 | 1100 | 1 mi |