REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 42.67% first-year return on $14,679 initial cash invested.
Cash On Cash
42.67%
Cap Rate
16.58%
Rent
$1,433
Cashflow
$522
Rent Confidence: High
Annual
$17,196
Median
$1,395
Avg
$1,433
Samples
25
Financing
Purchase Price $69,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $14,679
Downpayment $13,980
Closing costs $699
Rehab $0
Furnishing $0
Cashflow
Total Income $1,433
Total Expenses $911
Mortgage P&I $372
Property Taxes $142
Home Insurance $24
PManagement $143
CapEx $72
Vacancy $86
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2027 N 48th Ave | $1595 | 3 | 1 | 1316 | 1.4 mi |
| 2 | 4540 Nicholas St | $1190 | 3 | 1 | 1294 | 1.2 mi |
| 3 | 4035 Seward St | $1395 | 3 | 1 | 1420 | 0.5 mi |
| 4 | 1024 N 31st Ave | $1800 | 3 | 1 | 1434 | 1.2 mi |
| 5 | 4505 Grant St | $1300 | 3 | 1 | 1200 | 1 mi |
| 6 | 3605 Charles St | $1395 | 3 | 1 | 1152 | 0.5 mi |
| 7 | 3309 Blondo St | $1375 | 3 | 1 | 1168 | 0.7 mi |
| 8 | 4120 Izard St | $1650 | 3 | 1.5 | 1336 | 0.9 mi |
| 9 | 4102 Nicholas St | $1650 | 3 | 1.5 | 1388 | 0.8 mi |
| 10 | 3106 Decatur St | $1450 | 3 | 1.5 | 1374 | 1 mi |
| 11 | 4208 Grant St | $995 | 3 | 1 | 1093 | 0.6 mi |
| 12 | 2720 N 45th St | $1650 | 3 | 1 | 1534 | 1.2 mi |
| 13 | 3521 Cass St | $1250 | 3 | 1 | 1508 | 1.5 mi |
| 14 | 4257 Corby St | $895 | 3 | 1 | 1100 | 1 mi |
| 15 | 636 N 42nd St | $2200 | 3 | 1.5 | 1400 | 1.3 mi |
| 16 | 2209 N 38th Ave | $1295 | 3 | 1 | 0.3 mi | |
| 17 | 804 N 33rd St, Apt 1 | $1315 | 3 | 2 | 1328 | 1.3 mi |
| 18 | 4309 Decatur St | $1395 | 3 | 1 | 0.7 mi | |
| 19 | 3314 Decatur St | $1295 | 3 | 1 | 0.7 mi | |
| 20 | 1417 N 31st St | $1495 | 3 | 2 | 1284 | 1.1 mi |
| 21 | 2233 N 39th St | $1095 | 3 | 1 | 952 | 0.3 mi |
| 22 | 4105 Corby St | $1450 | 3 | 1 | 0.9 mi | |
| 23 | 3321 Myrtle Ave | $1995 | 3 | 2 | 1404 | 0.9 mi |
| 24 | 3415 Charles St | $1300 | 3 | 1 | 912 | 0.7 mi |
| 25 | 3933 Blondo St | $1400 | 3 | 1 | 864 | 0.2 mi |