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 might be a fair Airbnb investment with a projected 8.64% first-year return on $80,979 initial cash invested.
8.64%
Cash On Cash
9.08%
Cap Rate
1.5
DSCR
$4,391
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,391 income − $3,808 expenses = $583 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
$4,391
Total Expenses
$3,808
Mortgage P&I
34%
$1,511
Property Taxes
2%
$83
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098