Amazing accessible and yet secluded location. Great home and investment opportunity with separate in-law unit that regularly generates AirBnB income. If both, the main home and the in-law appartment are short term rentals it can be a positive cash-flow situation.
Premium Investment Opportunity Hybrid STR + Long-Term Rental Strategy This property offers a unique blend of stable rental income and high-performing Airbnb potential.
Designed for investors seeking appreciation, flexibility, and downside protection.
Key Highlights:
• $47,800 Potential Annual Income
• Positive Cash Flow
• Strong 5-Year
Equity Growth Financial Overview Income
Income Source
Annual House Rent $26,400
Airbnb NOI $21,400
Total $47,800
Expenses
Expense Annual Taxes $5,335
Insurance $2,000
Maintenance $4,850
Utilities $2,400
Mortgage $29,400
Total $44,000
Net Cash Flow: +$3,800/year (~$315/month)
Cash-on-Cash Return: ~3.9%
5-Year Investment Outlook Projected Property Value: $580K – $640K
Estimated Equity Gain: $150K – $190K