Unlock all features! Tap here to upgrade
1227 Little Crooked Creek Rd, Lawrenceburg, KY 40342
3 beds • 2 baths • 1704 sqft
$407,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.99% first-year return on $104k initial cash invested.
-5.99%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,340
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $3,857 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$3,857
Mortgage P&I
61%
$2,025
Property Taxes
2%
$67
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835