Full Breakdown Click Here

Contract Price:

• Contract Price = $235,886.28

PITI Breakdown:

• $2,255.90 PITI

• 6.125%% Interest

• $235,886.28  Mortgage Balance 

Total Monthly Payment: $2,966.87

Entry Fee:

Total Entry Cost: $20,000+ CC +TC 

COE: 7/22/2024

Possible Exits:

STR  Comps and Analysis:

• https://www.airbnb.com/rooms/54005952?source_impression_id=p3_1719934765_P3g4uU_M7v6sJX8n 

• Revenue: $3,797

• Occupancy: 73%

• Reviews: 26

• ADR: $171

• https://www.airbnb.com/rooms/50178361?source_impression_id=p3_1719934856_P35BOMlcEZqDwbDa 

• Revenue: $4,898

• Occupancy: 97%

• Reviews: 31

• ADR: $166

• https://www.airbnb.com/rooms/543441912195280626?source_impression_id=p3_1719934918_P3Z1QOtzXLDLFr0i 

• Revenue: $2,982

• Occupancy: 53%

• Reviews: 22

• ADR: $185

$3,800+  Potential Revenue (Based On Comps)!!!

MTR Comps and Analysis:

• https://www.furnishedfinder.com/property/703962_1 

• Revenue: $5,000

• Booked Thru: 8/4

• Bed/Bath: 3/2

• https://www.furnishedfinder.com/property/637201_1 

• Revenue: $2,800

• Booked Thru: 8/1

• Bed/Bath: 4/2.5

$3,900+  Potential Revenue (Based On Comps)!!!

Other Exits:

• LTR possible. NEED TO REPLACE WITH NEW LOWER INSURANCE POLICY

• Wrap

• Lease-Option