FLIP

0%

ROI

9 Bedrooms 6 Bathrooms

Waynesboro, Pennsylvania, United States

Mountaintop luxurious Villa

  • Total Investment $ 530,000

  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property Acquisition Cost $ 330,000

  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property rehabilitation cost $ 200,000

  • Minimum Investment $ 25,000

How much can you earn on this investment?

 

Estimate Total Investment

$ 530,000
 

Estimate Sale Price

$870000

Estimate Sale Costs

$60,900.00 7%

Estimate Gross Profit

$279,100.00
Estimate Return on Investment (Total)

52.66%

Vairt's Share (ROI)

26.33%

Partners's Share (ROI)

Investment >= 25000: you will got 30% of profit share
Investment >= $50,000: you will got 40% of profit share
Investment >= $100,000 : you will got 50% of profit share

26.33%

Financials

Total VairtVairtPartner

Estimate Purchase Price $ 330,000 $231,000$ 330,000

Estimate Rehab cost $ 200,000 $140,000$ 200,000

Estimate Total Investment$ 530,000$371,000.00$ 530,000

Estimate Sale Price $ 870,000 435,000435,000

Estimate Hold time1.6 Years

Estimate Sale Costs$ 60,900

Estimate Gross Profit$ 279,100139,550.00$195,370139,550.00

Estimate Management Fee$ 0

Estimate Net Profit$ 279,100139,550.00$195,370.00 139,550.00

Total Partner

Estimate Gross rent per year 120,000.00 $120,000

Estimate Service charges $ 0

Estimate Cost $ 48267

Estimate Property Management $ 0

Estimate Property Insurance / Taxes $ 48267

Estimate Net rent $ 71,733.00 $71,733

Estimate Net dividend income $ 71,733.00$35,866.50$35,866.50

Estimate Net dividend yield 13.53 %*6.77% 6.77

Only 2 decimal places shown. Calculation carried on actual numbers. Some rounding discrepancies may appear.

Property key info

Min investment amount
$25,000
Number of investors
(1)
Suggested holding period
1.6 Years
Estimate Sale Price
$870,000

Rental yields

Total Investment
$530,000
Estimate Property Acquisition Cost
$330,000
Estimate Property rehabilitation cost
$200000
Frequency
Monthly

Amenities View All

  • Indoor fireplace
  • Smoke alarm
  • Carbon monoxide alarm
  • Fire pit
  • Outdoor dining area
  • BBQ grill
  • Long term stays allowed

Property Detail

10 car parking amazing views all around huge outdoor picnic/family gathering area room for plenty of guests BBQ grill WIFI Super nice and bright indoor sitting area Shared basketball court places around the villa high rock (4.6mi) Red run park (2.6mi) Organic food and fruit picking shop Lewis orchards & Farm market (7.9mi) Walmart (1.7mi) Gas station (1.5mi)

Location on Map

Waynesboro, Pennsylvania, United States

For the last five years Atlanta has been among the top five metro areas in the nation for most net migration. Atlanta has the nation’s ninth largest GDP at $602 billion. Metro Atlanta is the ninth largest and one of the fastest-growing U.S. cities. Home to approximately 5.9M people in 2018, metro Atlanta experienced the fourth-largest population increase of all MSAs in the nation - an increase of approximately 663,000 people from 2010 to 2018. Since early 2018, Atlanta’s unemployment rate has remained below the national average. Private sector employment grew by 56,530 jobs in 2019, the highest increase since 2016. Thirty-one percent of Atlanta jobs are office-using, well above the national average (24%). Trade, Transporation & Utilities is the largest sector of the Atlanta economy at 21%, followed by Professional & Business Services (19%), Education & Health Services (13%), Government (12%), Leisure & Hospitality (11%), Financial Services (6%), Manufacturing (6%), Natural Resources, Mining & Construction (5%), Other Services (4%), and Information (3%).

Brokerage & Construction partner

RealState Broker

  • Coldwell Banker
  • Keller Williams

Construction partner

  • Vairt Constructions

  • Create
    Account
  • Setup
    Profile
  • Customize
    Preferences
  • Access
    Dashboard

Select area(s) of intrest


Access to Dashboard

Need our help?

Only use this form if you're unable to complete this security check using another option it can take several days to get back into your account if you need our help.

Next

we don't recognize this device

To keep your account secure, choose an option below.

I need help Next

Vairt Login

Liquidate Or Build your Real Estate Portfolio. Meet Vairt, a simple, secure real estate liquidation & investment platform.

Helpful links

We have sent you verification code on your email. Use this code to complete your email verification.

Resend Code Verify Account

Enter verfication Code

Verify Account

Enter verfication Code

Verify Code

Forgot Password

Send

Get in touch

If you have any questions or comments, or if you would like to contact us for a qoute, please use the form below and we will get back to you as soon as possible