8141 Lesourdsville West Chester Rd, West Chester, OH 45069
3 beds • 2 baths • 1590 sqft
$281,700
View on ZillowThis property might be a fair Airbnb investment with a projected 1% first-year return on $77,157 initial cash invested.
1%
Cash On Cash
7.62%
Cap Rate
1.14
DSCR
$3,807
Rent
$64
Cashflow
Cash Flow
$3,807 income − $3,743 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,743
Mortgage P&I
41%
$1,573
Property Taxes
6%
$241
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952