Unlock all features! Tap here to upgrade
266 Bartholomew Boulevard, Jeffersonville, IN 47130
3 beds • 3 baths • 3121 sqft
$495,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.15% first-year return on $122k initial cash invested.
-12.15%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$3,386
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $4,621 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$4,621
Mortgage P&I
75%
$2,542
Property Taxes
8%
$274
Home Insurance
5%
$173
HOA
0%
$8
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846