Unlock all features! Tap here to upgrade
2815 Rolling Creek Drive, Jeffersonville, IN 47130
3 beds • 2 baths • 1386 sqft
$265,200
View on ZillowThis property might be a fair Airbnb investment with a projected 5.02% first-year return on $73,692 initial cash invested.
5.02%
Cash On Cash
8%
Cap Rate
1.35
DSCR
$3,663
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $3,355 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$3,355
Mortgage P&I
36%
$1,313
Property Taxes
5%
$189
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916