Unlock all features! Tap here to upgrade
190 Georgetown Lanesville Road, Georgetown, IN 47122
3 beds • 2 baths • 1584 sqft
$250,000
View on ZillowThis property might be a fair Airbnb investment with a projected 3.1% first-year return on $70,500 initial cash invested.
3.1%
Cash On Cash
7.88%
Cap Rate
1.24
DSCR
$3,342
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $3,160 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$3,160
Mortgage P&I
40%
$1,326
Property Taxes
4%
$141
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836