Unlock all features! Tap here to upgrade
10796 Preble County Line Rd, Brookville, OH 45309
3 beds • 3 baths • 2368 sqft
$277,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.69% first-year return on $76,296 initial cash invested.
-5.69%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$2,384
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $2,746 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$2,746
Mortgage P&I
57%
$1,363
Property Taxes
6%
$138
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596