Paducah, KY


$ 150,000 - Short Term Rental

4.0 bd | 2.0 ba | 1,703 sqft | 1955 yr | $ 188 Avg Rate

Cash on Cash
95.18 %
IRR
159.78 %
Net Monthly Cashflow
$2,462

Description

One Level, 4 Bedroom, 2 Bath Home Near Baptist Health. 2 Car Detached Garage. Fenced Backyard. Covered Back Porch. Needs Some Tlc.


Short Term Rental Analysis

  • Cash on Cash: 95.18 %
  • Net Monthly Cashflow: $2,462
  • Daily Rent: $188

Financial Analysis

  • Loan Amnt: $ 112,000.00
  • All-in Cost: $ 143,040.00
  • Debt Coverage Ratio: 4.22 %
  • Total Out of Pocket: $ 31,040.00
  • Monthly Mortgage: $ 764.04

Expense Assumptions

  • Prop Insurance: $600
  • Co Hosting Fee: $3,733
  • Maintenance: $2,333
  • Occupany: 68.00 %

Financing Assumptions

  • Down Payment: $28,000
  • Interest Rate: 7.25 %
  • Loan Term Months: 360.00
  • Points: $2,240

Other Assumptions

  • Closing Cost: $800


Contact An Agent About This Property