Unlock all features! Tap here to upgrade
139 Lakeland Hills Dr, Fairview Heights, IL 62208
3 beds • 3 baths • 1230 sqft
$150,000
View on ZillowThis property could be a profitable Airbnb investment with a projected 13.6% first-year return on $49,500 initial cash invested.
13.6%
Cash On Cash
11.9%
Cap Rate
1.87
DSCR
$3,287
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $2,726 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$2,726
Mortgage P&I
24%
$796
Property Taxes
9%
$301
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822