Unlock all features! Tap here to upgrade
1301 Cave Springs Estate Dr, Saint Peters, MO 63376
3 beds • 3 baths • 1572 sqft
$297,700
View on ZillowThis property might be a fair Airbnb investment with a projected 4.22% first-year return on $80,517 initial cash invested.
4.22%
Cash On Cash
7.86%
Cap Rate
1.3
DSCR
$4,093
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,093 income − $3,810 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,093
Total Expenses
$3,810
Mortgage P&I
37%
$1,502
Property Taxes
6%
$238
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023