Unlock all features! Tap here to upgrade
217 W Fosters Maineville Rd, Maineville, OH 45039
3 beds • 2 baths • 1591 sqft
$265,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -2.38% first-year return on $73,650 initial cash invested.
-2.38%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$2,696
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,842 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,842
Mortgage P&I
49%
$1,319
Property Taxes
5%
$136
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674