Unlock all features! Tap here to upgrade
1660 Highland Ridge Rd, Berkeley Springs, WV 25411
3 beds • 2 baths • 1782 sqft
$207,500
View on ZillowThis property could be a profitable Airbnb investment with a projected 14.25% first-year return on $61,575 initial cash invested.
14.25%
Cash On Cash
11.21%
Cap Rate
1.84
DSCR
$3,854
Rent
$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $3,123 expenses = $731 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$3,123
Mortgage P&I
27%
$1,054
Property Taxes
3%
$114
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964