Unlock all features! Tap here to upgrade
7644 Middletown Germantown Rd, Middletown, OH 45042
3 beds • 2 baths • 1242 sqft
$217,900
View on ZillowThis property might be a fair Airbnb investment with a projected 4.44% first-year return on $63,759 initial cash invested.
4.44%
Cash On Cash
8.73%
Cap Rate
1.3
DSCR
$3,286
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,050 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,759
Downpayment
20%
$43,580
Closing costs
1%
$2,179
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,050
Mortgage P&I
37%
$1,219
Property Taxes
5%
$168
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822