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 -24.64% first-year return on $160k initial cash invested.
-24.64%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,600
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $5,880 expenses = $3,280 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
$2,600
Total Expenses
$5,880
Mortgage P&I
126%
$3,274
Property Taxes
18%
$457
Home Insurance
9%
$236
HOA
26%
$665
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650