Unlock all features! Tap here to upgrade
1510 Henryville Bluelick Road, Henryville, IN 47126
3 beds • 2 baths • 1516 sqft
$299,900
View on ZillowThis property could be a profitable Airbnb investment with a projected 13.59% first-year return on $80,979 initial cash invested.
13.59%
Cash On Cash
10.52%
Cap Rate
1.74
DSCR
$5,030
Rent
$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $4,113 expenses = $917 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$4,113
Mortgage P&I
30%
$1,511
Property Taxes
2%
$83
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258