Unlock all features! Tap here to upgrade
3071 E Spring Valley Paintersville Rd, Xenia, OH 45385
3 beds • 3 baths • 3459 sqft
$660,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.9% first-year return on $157k initial cash invested.
-14.9%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,567
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,605
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$5,513
Mortgage P&I
90%
$3,220
Property Taxes
9%
$338
Home Insurance
7%
$242
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892