Unlock all features! Tap here to upgrade
2218 Quaint Cottage Dr. ##1323, O'Fallon, MO 63368
3 beds • 3 baths • 1884 sqft
$404,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -1.84% first-year return on $103k initial cash invested.
-1.84%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$4,603
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,603
Total Expenses
$4,761
Mortgage P&I
45%
$2,051
Property Taxes
8%
$360
Home Insurance
3%
$141
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151