REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 45.82% first-year return on $11,550 initial cash invested.
Cash On Cash
45.82%
Cap Rate
17.24%
Rent
$1,115
Cashflow
$441
Rent Confidence: High
Annual
$13,380
Median
$1,100
Avg
$1,115
Samples
25
Financing
Purchase Price $55,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $11,550
Downpayment $11,000
Closing costs $550
Rehab $0
Furnishing $0
Cashflow
Total Income $1,115
Total Expenses $674
Mortgage P&I $293
Property Taxes $71
Home Insurance $19
PManagement $112
CapEx $56
Vacancy $67
Maintenance $56
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 903 Clay St | $1150 | 3 | 1 | 1350 | 0.1 mi |
| 2 | 369 Danville Ct | $995 | 3 | 1 | 1405 | 0.8 mi |
| 3 | 888 Brown St | $1100 | 3 | 1 | 1500 | 0.1 mi |
| 4 | 411 E South St | $850 | 3 | 1 | 1273 | 0.4 mi |
| 5 | 695 Kling St | $995 | 3 | 1 | 1277 | 0.5 mi |
| 6 | 693 Kling St | $995 | 3 | 1 | 1277 | 0.5 mi |
| 7 | 1070 Herberich Ave | $1145 | 3 | 1 | 1288 | 0.7 mi |
| 8 | 849 Beardsley St | $1265 | 3 | 1 | 1546 | 0.2 mi |
| 9 | 388 Conmore Ct | $1200 | 3 | 1 | 1248 | 0.6 mi |
| 10 | 439 Margaret St | $995 | 3 | 1 | 1280 | 1.2 mi |
| 11 | 495 Elbon Ave | $995 | 3 | 1 | 1267 | 1.3 mi |
| 12 | 586 Elbon Ave | $1050 | 3 | 1 | 1238 | 1.2 mi |
| 13 | 491 Allyn St | $1350 | 3 | 1 | 1210 | 1.2 mi |
| 14 | 907 Mckinley Ave | $1400 | 3 | 1 | 1584 | 1.2 mi |
| 15 | 1086 Herberich Ave | $1100 | 3 | 1.5 | 1312 | 0.8 mi |
| 16 | 310 E Crosier St | $950 | 3 | 1.5 | 1291 | 0.6 mi |
| 17 | 1256 Girard St | $1431 | 3 | 1 | 1200 | 1.3 mi |
| 18 | 668 Cole Ave | $1295 | 3 | 1 | 1147 | 0.9 mi |
| 19 | 1190 Dietz Ave | $1200 | 3 | 1 | 1152 | 1.1 mi |
| 20 | 690 Eva Ave | $1195 | 3 | 1 | 1165 | 1.2 mi |
| 21 | 431 Bettie St | $1300 | 3 | 1 | 1144 | 1.1 mi |
| 22 | 485 Adkins Ave | $1299 | 3 | 1 | 1110 | 0.7 mi |
| 23 | 626 Allyn St | $850 | 3 | 1.5 | 1247 | 0.8 mi |
| 24 | 732 Inman St | $850 | 3 | 1 | 1100 | 0.8 mi |
| 25 | 564 E Crosier St | $925 | 3 | 1 | 0.1 mi |