REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 19.13% first-year return on $19,950 initial cash invested.
Cash On Cash
19.13%
Cap Rate
11.31%
Rent
$1,424
Cashflow
$318
Rent Confidence: High
Annual
$17,088
Median
$1,395
Avg
$1,422
Samples
25
Financing
Purchase Price $95,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $19,950
Downpayment $19,000
Closing costs $950
Rehab $0
Furnishing $0
Cashflow
Total Income $1,424
Total Expenses $1,106
Mortgage P&I $506
Property Taxes $198
Home Insurance $33
PManagement $142
CapEx $71
Vacancy $85
Maintenance $71
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 5813 Lafayette Ave, Unit 5813 | $1600 | 2 | 1 | 1074 | 0.9 mi |
| 2 | 2310 N 67th Ave | $1575 | 2 | 1 | 1112 | 0.8 mi |
| 3 | 6312 Military Ave | $1150 | 2 | 1 | 1103 | 1.7 mi |
| 4 | 7514 Cass St | $1795 | 2 | 1 | 1116 | 1.8 mi |
| 5 | 5607 Seward St | $1325 | 2 | 1 | 1188 | 1.1 mi |
| 6 | 3624 N 67th Ave | $1550 | 2 | 1 | 1110 | 2.1 mi |
| 7 | 5819 Erskine St | $1389 | 2 | 1 | 990 | 1.1 mi |
| 8 | 2716 N 52nd St | $1400 | 2 | 1 | 1145 | 1.9 mi |
| 9 | 7510 Cass St | $2000 | 2 | 1 | 1153 | 1.8 mi |
| 10 | 2817 N 60th St | $1250 | 2 | 1 | 1200 | 1.5 mi |
| 11 | 1308 N 52nd St | $1800 | 2 | 1 | 1207 | 1.5 mi |
| 12 | 2527 N 65th St | $1300 | 2 | 1 | 924 | 1 mi |
| 13 | 1111 N 50th St | $1295 | 2 | 1 | 1200 | 2 mi |
| 14 | 2624 N 68th St | $1500 | 2 | 1.5 | 1138 | 1.2 mi |
| 15 | 6109 Pinkney St | $1350 | 2 | 1 | 967 | 1.9 mi |
| 16 | 2024 N 64th St | $1600 | 2 | 1.5 | 1210 | 0.6 mi |
| 17 | 6514 Miami St | $1550 | 2 | 1 | 900 | 1.1 mi |
| 18 | 5040 Corby St | $1595 | 2 | 1 | 1208 | 2.2 mi |
| 19 | 5820-5828 Erskine St, # 5824-7 | $995 | 2 | 1 | 900 | 1.2 mi |
| 20 | 5820-5828 Erskine St, # 5824-3 | $995 | 2 | 1 | 900 | 1.2 mi |
| 21 | 6795 Seward St | $1300 | 2 | 1 | 825 | 0.5 mi |
| 22 | 2335 N 65th Ave | $1395 | 2 | 2 | 1100 | 0.8 mi |
| 23 | 4909 Burt St | $1650 | 2 | 1 | 1242 | 2.2 mi |
| 24 | 2301 N 70th Ave | $1300 | 2 | 1 | 848 | 1 mi |
| 25 | 5820-5828 Erskine St, # 5828-4 | $895 | 2 | 1 | 860 | 1.2 mi |