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
$1,059
Cashflow
$597
Rent Confidence: High
Annual
$12,708
Median
$1,025
Avg
$1,059
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 $1,059
Total Expenses $462
Property Taxes $186
Home Insurance $0
PManagement $106
CapEx $53
Vacancy $64
Maintenance $53
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1306 W 2nd St N | $925 | 2 | 1 | 1154 | 1.4 mi |
| 2 | 1601 N Jeanette Ave | $895 | 2 | 1 | 1176 | 1.5 mi |
| 3 | 1047 N Waco Ave | $950 | 2 | 1 | 1196 | 1.3 mi |
| 4 | 1639 Coolidge St | $1350 | 2 | 1 | 1201 | 1.4 mi |
| 5 | 2441 W Newell St | $1100 | 2 | 1 | 1050 | 1.4 mi |
| 6 | 1425 N Perry Ave, Apt 102 | $1300 | 2 | 1 | 1013 | 1 mi |
| 7 | 1502 W Julianne St | $1195 | 2 | 1 | 1042 | 1.5 mi |
| 8 | 508 N Meridian Ave | $895 | 2 | 1 | 1036 | 1.6 mi |
| 9 | 924 N Litchfield Ave | $1345 | 2 | 1 | 900 | 0.1 mi |
| 10 | 1008 N Perry Ave | $1200 | 2 | 1 | 1483 | 0.4 mi |
| 11 | 1137 N Meridian Ave | $945 | 2 | 1.5 | 1100 | 1.4 mi |
| 12 | 1201 W River Blvd, Apt C215 | $895 | 2 | 1 | 900 | 0.2 mi |
| 13 | 1136 Richmond St | $825 | 2 | 1.5 | 1100 | 1.4 mi |
| 14 | 1126 Richmond St | $1045 | 2 | 1.5 | 1100 | 1.4 mi |
| 15 | 415 N Walnut St | $795 | 2 | 1 | 960 | 1.4 mi |
| 16 | 707 N Litchfield Ave, Unit 707 | $950 | 2 | 1 | 0.5 mi | |
| 17 | 1618 W Pine St | $1150 | 2 | 2 | 1221 | 0.6 mi |
| 18 | 1620 W Pine St | $1195 | 2 | 2 | 1221 | 0.6 mi |
| 19 | 1201 W River Blvd, Apt B212 | $895 | 2 | 1 | 850 | 0.2 mi |
| 20 | 1116 N Carlos St | $1550 | 2 | 1.5 | 1350 | 0.7 mi |
| 21 | 719 N Stackman Dr, Apt D | $1100 | 2 | 2 | 1100 | 0.5 mi |
| 22 | 1110 W Murdock St | $950 | 2 | 1 | 0.6 mi | |
| 23 | 1028 N Saint Paul St | $1025 | 2 | 1 | 944 | 1.6 mi |
| 24 | 1537 N Saint Clair Ave | $1100 | 2 | 1 | 934 | 1.6 mi |
| 25 | 253 N Charles Ave | $895 | 2 | 1 | 936 | 1.6 mi |