Saint Joseph, MO


$ 480,000 - Buy & Hold

9.0 bd | 6.0 ba | 7,837 sqft | 1889 yr | $ 16,425 Rent

IRR
181.06 %
Yield-on-Cost
31.87 %
Cash on Cash
104.18 %
Net Monthly Cashflow
$11,031

Description

Spectacular AirBnB potential for this property. Two homes on this property with the main mansion having 6,000 square feet and 7 bedrooms and 4 baths and the carriage house having 2 bedrooms and 2 baths. There is a grand staircase, 8 fireplaces, pocket doors, wainscoting, hardwood floors, stained glass windows and so many more elegant details! The Whiskey Mansion Inn is the closet comp and it doesn't come close, but it's rooms go from $79-140 a night. This property would be an incredible wedding venue, fabulous for retirement parties, birthday parties, and anniversaries. It's also close to the interstate to attract travelers going North and South. The property appraised a year ago for $480,000.


Buy & Hold Analysis

  • ARV: $480,000
  • Yield-on-Cost: 31.87 %
  • Net Monthly Cashflow: $11,031
  • Monthly Rent: $16,425

Financial Analysis

  • Loan Amnt: $ 356,250.00
  • All-in Cost: $ 483,312.50
  • Debt Coverage Ratio: 7.11 %
  • Total Out of Pocket: $ 127,062.50
  • Monthly Mortgage: $ 1,805.07

Expense Assumptions

  • Prop Insurance: $800
  • Prop Mgmt Fee: $18,725
  • Vacancy: $9,855
  • Capex: $0

Financing Assumptions

  • Down Payment: $118,750
  • Interest Rate: 4.50 %
  • Loan Term Months: 360.00
  • Points: $3,563

Other Assumptions

  • Closing Cost: $ 4,750
  • Rental Holding Period: 4.00


Contact An Agent About This Property