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 could be a profitable Airbnb investment with a projected 13.01% first-year return on $73,692 initial cash invested.
13.01%
Cash On Cash
10.39%
Cap Rate
1.75
DSCR
$4,605
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $3,806 expenses = $799 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
$4,605
Total Expenses
$3,806
Mortgage P&I
29%
$1,313
Property Taxes
4%
$189
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151