Unlock all features! Tap here to upgrade
12792 Bennington Common Ln, Saint Louis, MO 63146
3 beds • 3 baths • 1720 sqft
$261,200
View on ZillowThis property might be a fair Airbnb investment with a projected 3.29% first-year return on $72,852 initial cash invested.
3.29%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$4,489
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,852
Downpayment
20%
$52,240
Closing costs
1%
$2,612
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,489
Total Expenses
$4,289
Mortgage P&I
29%
$1,292
Property Taxes
5%
$244
Home Insurance
2%
$93
HOA
11%
$505
Property Management
15%
$673
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122