Unlock all features! Tap here to upgrade
3114 Heritage Heights Way, Jeffersonville, IN 47130
3 beds • 3 baths • 2661 sqft
$369,000
View on ZillowThis property might be a fair Airbnb investment with a projected 1.86% first-year return on $95,490 initial cash invested.
1.86%
Cash On Cash
7.1%
Cap Rate
1.18
DSCR
$4,748
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $4,600 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$4,600
Mortgage P&I
39%
$1,845
Property Taxes
6%
$297
Home Insurance
3%
$129
HOA
1%
$50
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187