Unlock all features! Tap here to upgrade
2633 Plantation Point Unit A, Saint Charles, MO 63303
3 beds • 2 baths • 1175 sqft
$233,200
View on ZillowThis property might be a fair Airbnb investment with a projected 2.67% first-year return on $66,972 initial cash invested.
2.67%
Cash On Cash
8.16%
Cap Rate
1.25
DSCR
$4,098
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $3,949 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,972
Downpayment
20%
$46,640
Closing costs
1%
$2,332
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,098
Total Expenses
$3,949
Mortgage P&I
31%
$1,273
Property Taxes
4%
$175
Home Insurance
2%
$84
HOA
11%
$450
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024