REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 37.19% first-year return on $12,390 initial cash invested.
Cash On Cash
37.19%
Cap Rate
15.29%
Rent
$1,074
Cashflow
$384
Rent Confidence: High
Annual
$12,888
Median
$995
Avg
$1,074
Samples
25
Financing
Purchase Price $59,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $12,390
Downpayment $11,800
Closing costs $590
Rehab $0
Furnishing $0
Cashflow
Total Income $1,074
Total Expenses $690
Mortgage P&I $314
Property Taxes $76
Home Insurance $21
PManagement $107
CapEx $54
Vacancy $64
Maintenance $54
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 369 Danville Ct | $995 | 3 | 1 | 1405 | 0.8 mi |
| 2 | 720 Roselawn Ave | $995 | 3 | 1 | 1477 | 1 mi |
| 3 | 945 Clark St | $925 | 3 | 1 | 1373 | 0.7 mi |
| 4 | 888 Brown St | $1100 | 3 | 1 | 1500 | 0.9 mi |
| 5 | 849 Beardsley St | $1265 | 3 | 1 | 1546 | 1 mi |
| 6 | 903 Clay St | $1150 | 3 | 1 | 1350 | 1 mi |
| 7 | 439 Margaret St | $995 | 3 | 1 | 1280 | 0.3 mi |
| 8 | 907 Mckinley Ave | $1400 | 3 | 1 | 1584 | 1.1 mi |
| 9 | 695 Kling St | $995 | 3 | 1 | 1277 | 0.7 mi |
| 10 | 693 Kling St | $995 | 3 | 1 | 1277 | 0.7 mi |
| 11 | 279 Wheeler St, Unit 2 | $1200 | 3 | 1 | 1308 | 1.1 mi |
| 12 | 279 Wheeler St | $925 | 3 | 1 | 1308 | 1.1 mi |
| 13 | 411 E South St | $850 | 3 | 1 | 1273 | 0.8 mi |
| 14 | 495 Elbon Ave | $995 | 3 | 1 | 1267 | 0.8 mi |
| 15 | 388 Conmore Ct | $1200 | 3 | 1 | 1248 | 0.8 mi |
| 16 | 815 Johnston St | $725 | 3 | 1 | 1206 | 0.4 mi |
| 17 | 166 Chittenden St | $975 | 3 | 1 | 1250 | 1.2 mi |
| 18 | 491 Allyn St | $1350 | 3 | 1 | 1210 | 1 mi |
| 19 | 431 Bettie St | $1300 | 3 | 1 | 1144 | 0.3 mi |
| 20 | 495 Beacon St | $1300 | 3 | 1.5 | 1600 | 0.5 mi |
| 21 | 515 Talbot Ave | $1100 | 3 | 1 | 1198 | 1.2 mi |
| 22 | 302 Huntington Ave | $1050 | 3 | 1 | 1152 | 0.8 mi |
| 23 | 427 Bruner St | $875 | 3 | 1 | 1800 | 0.9 mi |
| 24 | 706 Morgan Ave | $1200 | 3 | 1 | 1152 | 1 mi |
| 25 | 439 Margaret Ave | $995 | 3 | 1 | 0.3 mi |