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 looks like a bad Airbnb investment with a projected -26.47% first-year return on $70,500 initial cash invested.
-26.47%
Cash On Cash
-1.1%
Cap Rate
-0.17
DSCR
$0
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,555 expenses = $1,555 out of pocket
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
$0
Total Expenses
$1,555
Mortgage P&I
13260000%
$1,326
Property Taxes
1410000%
$141
Home Insurance
880000%
$88
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0