REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 30.7% first-year return on $15,204 initial cash invested.
Cash On Cash
30.7%
Cap Rate
13.71%
Rent
$1,068
Cashflow
$389
Rent Confidence: High
Annual
$12,816
Median
$995
Avg
$1,069
Samples
25
Financing
Purchase Price $72,400
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $15,204
Downpayment $14,480
Closing costs $724
Rehab $0
Furnishing $0
Cashflow
Total Income $1,068
Total Expenses $679
Mortgage P&I $385
Property Taxes $17
Home Insurance $0
PManagement $107
CapEx $53
Vacancy $64
Maintenance $53
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1708 S Clifton Ave | $1200 | 3 | 1 | 986 | 0.5 mi |
| 2 | 854 S Fountain St | $995 | 3 | 1 | 978 | 0.7 mi |
| 3 | 4321 E Bayley St | $825 | 3 | 1 | 1000 | 0.6 mi |
| 4 | 4810 E Morris St | $1025 | 3 | 1 | 972 | 1.2 mi |
| 5 | 1726 S Yale St, Unit 1 | $895 | 3 | 1 | 1027 | 0.5 mi |
| 6 | 737 S Oliver Ave | $895 | 3 | 1 | 978 | 1.2 mi |
| 7 | 749 S Vassar St | $895 | 3 | 1 | 1020 | 1.1 mi |
| 8 | 840 S Pinecrest St | $925 | 3 | 1 | 1000 | 1.4 mi |
| 9 | 2510 E Skinner St | $1250 | 3 | 1 | 989 | 1.7 mi |
| 10 | 806 S Beverly Dr | $1150 | 3 | 1 | 988 | 1.7 mi |
| 11 | 1657 S Green St | $850 | 3 | 1 | 1001 | 1.5 mi |
| 12 | 713 S Dellrose Ave | $975 | 3 | 1 | 1040 | 1.2 mi |
| 13 | 841 S Clifton Ave | $1045 | 3 | 1 | 1068 | 0.9 mi |
| 14 | 703 S Dellrose St | $1095 | 3 | 1 | 1080 | 1.3 mi |
| 15 | 1831 Roanoke St | $1100 | 3 | 1 | 1041 | 1.8 mi |
| 16 | 3105 E Funston St, Unit 1 | $955 | 3 | 1 | 1100 | 1.1 mi |
| 17 | 3105 E Funston St, # 1 | $955 | 3 | 1 | 1100 | 1.1 mi |
| 18 | 2917 E Funston St | $995 | 3 | 1 | 842 | 1.3 mi |
| 19 | 2902 E Lincoln St | $1050 | 3 | 1 | 1100 | 1.3 mi |
| 20 | 539 Elpyco St | $995 | 3 | 1 | 845 | 1.7 mi |
| 21 | 1808 S Spruce St | $995 | 3 | 1 | 1084 | 1.8 mi |
| 22 | 3312 E Zimmerly St, Unit Zimmerly | $1550 | 3 | 1 | 1200 | 0.7 mi |
| 23 | 3312 E Zimmerly St | $1500 | 3 | 1 | 1200 | 0.7 mi |
| 24 | 723 S Estelle St | $1425 | 3 | 1 | 1124 | 1.7 mi |
| 25 | 3840 E Pawnee Ct | $1195 | 3 | 1 | 1204 | 1.7 mi |