Unlock all features! Tap here to upgrade
14015 Baywood Villages Dr, Chesterfield, MO 63017
3 beds • 3 baths • 3574 sqft
$674,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.98% first-year return on $160k initial cash invested.
-20.98%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,535
Rent
-$2,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,535 income − $6,328 expenses = $2,793 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,535
Total Expenses
$6,328
Mortgage P&I
93%
$3,274
Property Taxes
13%
$457
Home Insurance
7%
$236
HOA
19%
$665
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884