REI Lense- Airbnb
- Long-Term
- Mid-Term
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
$1,597
Cashflow
$910
Rent Confidence: High
Annual
$19,164
Median
$1,600
Avg
$1,513
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $1,597
Total Expenses $687
Property Taxes $271
Home Insurance $0
PManagement $160
CapEx $80
Vacancy $96
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 601 N Rutland St | $2200 | 3 | 2.5 | 2961 | 1.6 mi |
| 2 | 6021 E Ironhorse Cir | $1600 | 3 | 3 | 2.6 mi | |
| 3 | 5108 E Looman St | $1595 | 3 | 3 | 2304 | 2.7 mi |
| 4 | 6707 E Pepperwood Ct | $1650 | 3 | 3 | 2290 | 2.7 mi |
| 5 | 6503 E Oneida St | $1700 | 3 | 2 | 2616 | 1.2 mi |
| 6 | 6503 E 16th St N | $2200 | 3 | 2 | 2471 | 0.7 mi |
| 7 | 73 S Mission Rd | $2100 | 3 | 2.5 | 2676 | 3.3 mi |
| 8 | 2346 N Walden Dr | $1395 | 3 | 2 | 1.8 mi | |
| 9 | 333 N Oliver Ave | $1600 | 3 | 2 | 2882 | 3.2 mi |
| 10 | 7204 E Bainbridge Rd | $1600 | 3 | 2 | 2512 | 1.5 mi |
| 11 | 1625 N Glendale St | $1275 | 3 | 3 | 1965 | 2.3 mi |
| 12 | 362 N Hillcrest Ave | $1495 | 3 | 2 | 2.2 mi | |
| 13 | 244 N Live Oak Ln | $1895 | 3 | 3 | 1944 | 2.6 mi |
| 14 | 653 N Old Manor Rd | $1695 | 3 | 2 | 2.4 mi | |
| 15 | 216 N Battin St | $2695 | 3 | 2 | 2618 | 3.1 mi |
| 16 | 505 N Rock Rd | $785 | 1.8 mi | |||
| 17 | 956 Harding St | $1700 | 3 | 3 | 1696 | 2.3 mi |
| 18 | 5743 E Ayesbury Cir | $1695 | 3 | 2 | 2360 | 2.2 mi |
| 19 | 2280 N Tara Cir | $600 | 2 mi | |||
| 20 | 6425 E 14th St N | $1525 | 3 | 2 | 1859 | 0.6 mi |
| 21 | 5700 E Mainsgate Rd | $650 | 2.4 mi | |||
| 22 | 4909 E Looman St | $1650 | 3 | 2.5 | 1960 | 2.8 mi |
| 23 | 5220 E 20th St, Apt N41 | $1250 | 3 | 2.5 | 1802 | 2.2 mi |
| 24 | 4910 E 21st St N | $599 | 2.7 mi | |||
| 25 | 2801 N Rock Rd | $680 | 2.8 mi |