Unlock all features! Tap here to upgrade
18514 Tontogany Creek Rd, Bowling Green, OH 43402
3 beds • 2 baths • 1570 sqft
$237,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -6.54% first-year return on $67,854 initial cash invested.
-6.54%
Cash On Cash
5%
Cap Rate
0.78
DSCR
$2,282
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,652 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,854
Downpayment
20%
$47,480
Closing costs
1%
$2,374
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,282
Total Expenses
$2,652
Mortgage P&I
56%
$1,268
Property Taxes
9%
$206
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570