REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 13.99% first-year return on $22,050 initial cash invested.
Cash On Cash
13.99%
Cap Rate
10.09%
Rent
$1,347
Cashflow
$257
Rent Confidence: High
Annual
$16,164
Median
$1,300
Avg
$1,347
Samples
25
Financing
Purchase Price $105k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $22,050
Downpayment $21,000
Closing costs $1,050
Rehab $0
Furnishing $0
Cashflow
Total Income $1,347
Total Expenses $1,090
Mortgage P&I $559
Property Taxes $144
Home Insurance $37
PManagement $135
CapEx $67
Vacancy $81
Maintenance $67
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3743 N 36th Ave | $1295 | 3 | 1 | 1200 | 1.1 mi |
| 2 | 3718 Grand Ave | $1295 | 3 | 1 | 1303 | 0 mi |
| 3 | 4322 N 39th St | $980 | 3 | 1 | 1142 | 0.6 mi |
| 4 | 3513 Redick Ave | $1295 | 3 | 1 | 1200 | 1.6 mi |
| 5 | 5373 N 29th St | $1200 | 3 | 1 | 1218 | 1.3 mi |
| 6 | 4916 N 34th Ave | $1350 | 3 | 1 | 1092 | 0.4 mi |
| 7 | 3516 N 47th Ave | $1595 | 3 | 1 | 1200 | 1.9 mi |
| 8 | 4657 Camden Ave | $1500 | 3 | 1 | 1250 | 1.4 mi |
| 9 | 4139 N 40th St | $1600 | 3 | 1 | 1100 | 0.7 mi |
| 10 | 4554 N 41st St | $1335 | 3 | 1 | 1061 | 0.5 mi |
| 11 | 4135 N 44th St | $1395 | 3 | 1 | 1098 | 1 mi |
| 12 | 3511 N 44th Ave | $1100 | 3 | 1 | 1265 | 1.6 mi |
| 13 | 3171 Sprague St | $1290 | 3 | 1 | 1100 | 1.2 mi |
| 14 | 5344 N 44th Ave | $1600 | 3 | 1.5 | 1200 | 1.1 mi |
| 15 | 4801 Fontenelle Blvd | $1500 | 3 | 1 | 1375 | 0.7 mi |
| 16 | 3427 N 45th St | $1350 | 3 | 1 | 1288 | 1.7 mi |
| 17 | 5105 N 36th St | $1300 | 3 | 1.5 | 1284 | 0.3 mi |
| 18 | 2601 Bristol St | $1550 | 3 | 1 | 1264 | 2.3 mi |
| 19 | 4216 Larimore Ave | $1295 | 3 | 1 | 1008 | 0.6 mi |
| 20 | 5350 N 44th Ave | $1300 | 3 | 1 | 1040 | 1.1 mi |
| 21 | 3501 N 44th Ave | $1300 | 3 | 1 | 1080 | 1.6 mi |
| 22 | 6339 N 36th Ave | $1325 | 3 | 1 | 1064 | 1.6 mi |
| 23 | 2411 Emmet St | $1475 | 3 | 1 | 1282 | 2.4 mi |
| 24 | 5439 Fontenelle Blvd | $1250 | 3 | 1 | 984 | 0.5 mi |
| 25 | 2883 Camden Ave | $1200 | 3 | 1 | 1400 | 1.2 mi |