REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
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
$1,990
Cashflow
$1,084
Rent Confidence: High
Annual
$23,880
Median
$1,850
Avg
$1,955
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment 0% $0
Closing costs 0% $0
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,990
Total Expenses $906
Property Taxes 17% $338
Home Insurance 0% $0
HOA 3% $50
PManagement 10% $199
CapEx 5% $100
Vacancy 6% $119
Maintenance 5% $100
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2502 N Watersedge St | $2200 | 4 | 3 | 2800 | 2.8 mi |
| 2 | 9611 W Chartwell St | $1995 | 4 | 3 | 2620 | 3.5 mi |
| 3 | 9506 W Brookridge Cir | $1900 | 4 | 3 | 2512 | 3.4 mi |
| 4 | 2110 N Westfield Cir | $1875 | 4 | 3 | 2473 | 3.6 mi |
| 5 | 9709 W Greenspoint St | $2025 | 4 | 3 | 2400 | 3.6 mi |
| 6 | 2530 N Parkdale St | $2200 | 4 | 3 | 2508 | 4.7 mi |
| 7 | 3548 N Tyler Ct, # 1 | $2950 | 4 | 3.5 | 3200 | 2.5 mi |
| 8 | 3550 N Tyler Ct, # 1 | $2950 | 4 | 3.5 | 3300 | 2.5 mi |
| 9 | 9702 W Britton St | $2300 | 4 | 3.5 | 2410 | 3.6 mi |
| 10 | 1328 N Dougherty Ave | $1750 | 4 | 3 | 2076 | 4.2 mi |
| 11 | 2938 N Wild Rose Ct | $2950 | 4 | 3.5 | 4440 | 1.1 mi |
| 12 | 3444 N Lake Ridge Ct | $1850 | 5 | 3 | 2454 | 1.4 mi |
| 13 | 8810 W Meadow Park | $1895 | 5 | 3 | 2400 | 2.4 mi |
| 14 | 4013 W Westport St | $1300 | 4 | 2 | 3.6 mi | |
| 15 | 10116 W Briarwood Ave | $1495 | 4 | 2 | 2296 | 5.2 mi |
| 16 | 3607 N Athenian St | $1800 | 4 | 2 | 2149 | 4.6 mi |
| 17 | 4452 N Sandplum St | $1795 | 4 | 3 | 1226 | 2.6 mi |
| 18 | 1414 N Murray Ct | $1650 | 4 | 2 | 2113 | 4.6 mi |
| 19 | 3458 N Lake Ridge Ct | $1850 | 5 | 3 | 2100 | 1.5 mi |
| 20 | 749 N Country Acres Ave | $1795 | 4 | 2 | 2138 | 5.1 mi |
| 21 | 865 N Country Acres Ave | $1650 | 4 | 2 | 2027 | 4.9 mi |
| 22 | 3443 N Valerie St | $1895 | 5 | 3 | 2136 | 2.4 mi |
| 23 | 1455 N Brunswick St | $1500 | 3 | 2.5 | 2582 | 3.5 mi |
| 24 | 1670 N Wood Dr | $1800 | 5 | 3 | 2400 | 4 mi |
| 25 | 1422 N Brunswick St | $1500 | 3 | 2.5 | 2582 | 3.6 mi |
Projections