Unlock all features! Tap here to upgrade
3329 Charlestowne Crossing Dr, Saint Charles, MO 63301
4 beds • 4 baths • 2358 sqft
$367,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -6.02% first-year return on $101k initial cash invested.
-6.02%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$3,766
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,766
Total Expenses
$4,274
Mortgage P&I
49%
$1,846
Property Taxes
12%
$435
Home Insurance
4%
$140
HOA
1%
$44
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942