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 could be a profitable Airbnb investment with a projected 22.93% first-year return on $70,500 initial cash invested.
22.93%
Cash On Cash
13.9%
Cap Rate
2.18
DSCR
$5,580
Rent
$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,580 income − $4,233 expenses = $1,347 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
$5,580
Total Expenses
$4,233
Mortgage P&I
24%
$1,326
Property Taxes
3%
$141
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,395