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
$1,384
Cashflow
$893
Rent Confidence: High
Annual
$16,608
Median
$1,350
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
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $1,384
Total Expenses $491
Property Taxes $132
Home Insurance $0
PManagement $138
CapEx $69
Vacancy $83
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 612 W 34th St N | $1495 | 3 | 2 | 1536 | 1.5 mi |
| 2 | 2450 Somerset St | $1395 | 3 | 2 | 1525 | 1.9 mi |
| 3 | 2421 N Perry St | $1500 | 3 | 2 | 1568 | 2.1 mi |
| 4 | 1323 W Nottingham Cir | $1500 | 3 | 2.5 | 1500 | 1.3 mi |
| 5 | 2493 N Coolidge Ave | $1400 | 3 | 2 | 1400 | 1.8 mi |
| 6 | 1629 W 34th St N | $1500 | 3 | 1 | 1499 | 0.2 mi |
| 7 | 2060 N Woodland Ave | $1295 | 3 | 2 | 1600 | 2.8 mi |
| 8 | 1525 W 30th Ct N, Unit 1527 | $1500 | 3 | 2 | 1900 | 0.7 mi |
| 9 | 1639 N Jeanette Ave, Unit 1639 | $1200 | 3 | 2 | 1500 | 3.7 mi |
| 10 | 2046 N Burns Ave | $1395 | 3 | 2 | 1400 | 2.9 mi |
| 11 | 2618 N Richmond Ave | $1300 | 3 | 2 | 1300 | 1.9 mi |
| 12 | 2618 N Richmond St | $1300 | 3 | 2 | 1300 | 1.9 mi |
| 13 | 1963 N Gow St | $1295 | 3 | 2 | 1612 | 3.4 mi |
| 14 | 2428 N Amidon Ave | $1450 | 3 | 2 | 1266 | 2.1 mi |
| 15 | 2139 W Manhattan Dr | $1895 | 3 | 2 | 1890 | 1.8 mi |
| 16 | 2440 N Riverlawn Dr | $1250 | 3 | 1.5 | 1400 | 2.1 mi |
| 17 | 4013 W Westlawn St | $995 | 3 | 2 | 1400 | 3.8 mi |
| 18 | 1704 N Burns St | $1245 | 3 | 2 | 1344 | 3.6 mi |
| 19 | 2325 N Burns St | $1295 | 3 | 2 | 1100 | 1.5 mi |
| 20 | 2339 N Burns St | $1295 | 3 | 2 | 1100 | 1.5 mi |
| 21 | 2333 N Burns St | $1295 | 3 | 2 | 1100 | 1.5 mi |
| 22 | 2337 N Burns St | $1295 | 3 | 2 | 1100 | 1.5 mi |
| 23 | 2418 N Marigold Ln | $1550 | 3 | 1.5 | 1847 | 2 mi |
| 24 | 1523 W 17th St N | $1350 | 3 | 2 | 1217 | 3.3 mi |
| 25 | 1421 W 20th St N | $1600 | 3 | 2 | 2003 | 2.7 mi |