Unlock all features! Tap here to upgrade
189 Chestnut Hill Road, Stafford Springs, CT 06076
3 beds • 2 baths • 1276 sqft
$390,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.45% first-year return on $100k initial cash invested.
-13.45%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,694
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,816 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$3,816
Mortgage P&I
73%
$1,972
Property Taxes
15%
$414
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674