REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 2.92% first-year return on $21,399 initial cash invested.
Cash On Cash
2.92%
Cap Rate
7.51%
Rent
$886
Cashflow
$52
Rent Confidence: High
Annual
$10,632
Median
$875
Avg
$886
Samples
25
Financing
Purchase Price $102k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $21,399
Downpayment $20,380
Closing costs $1,019
Rehab $0
Furnishing $0
Cashflow
Total Income $886
Total Expenses $834
Mortgage P&I $542
Property Taxes $62
Home Insurance $0
PManagement $89
CapEx $44
Vacancy $53
Maintenance $44
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1143 S Minneapolis Ave | $850 | 2 | 1 | 871 | 0.3 mi |
| 2 | 1119 S Lulu St | $875 | 2 | 1 | 876 | 0.9 mi |
| 3 | 1403 E Zimmerly St | $795 | 2 | 1 | 874 | 1 mi |
| 4 | 1031 S Ellis St | $995 | 2 | 1 | 860 | 0.7 mi |
| 5 | 1405 E Zimmerly St | $850 | 2 | 1 | 874 | 1 mi |
| 6 | 828 S Green St | $995 | 2 | 1 | 840 | 0.5 mi |
| 7 | 623 S Lulu St, # 1 | $725 | 2 | 1 | 900 | 1 mi |
| 8 | 751 S Pattie St, Unit Main | $800 | 2 | 1 | 900 | 1 mi |
| 9 | 1225 S Pattie St | $750 | 2 | 1 | 910 | 1 mi |
| 10 | 1324 S Ash St | $875 | 2 | 1 | 829 | 0.7 mi |
| 11 | 3421 E Gilbert St | $900 | 2 | 1 | 900 | 1.4 mi |
| 12 | 617 S Rutan St | $1495 | 2 | 1 | 900 | 1.3 mi |
| 13 | 602 S Yale St | $895 | 2 | 1 | 888 | 1.7 mi |
| 14 | 1146 S Ellis St | $825 | 2 | 1 | 816 | 0.7 mi |
| 15 | 534 S Estelle St | $900 | 2 | 1 | 816 | 0.8 mi |
| 16 | 202 N Ash St | $995 | 2 | 1 | 864 | 1.7 mi |
| 17 | 1421 S Hydraulic St | $850 | 2 | 1 | 816 | 0.8 mi |
| 18 | 1705 S Ida St | $875 | 2 | 1 | 864 | 1.7 mi |
| 19 | 1239 S Hydraulic St | $975 | 2 | 1 | 800 | 0.6 mi |
| 20 | 335 S Lorraine St | $725 | 2 | 1 | 839 | 1.4 mi |
| 21 | 208 N Ash St | $750 | 2 | 1 | 856 | 1.7 mi |
| 22 | 2343 E Rivera St | $795 | 2 | 1 | 792 | 0.7 mi |
| 23 | 1851 S Grove St | $850 | 2 | 1 | 927 | 1.6 mi |
| 24 | 1014 S Topeka Ave | $920 | 2 | 1 | 904 | 2 mi |
| 25 | 1821 S Grove St | $895 | 2 | 1 | 942 | 1.5 mi |