10534 Baltimore National Pike, Myersville, MD 21773
3 beds • 3 baths • 2850 sqft
$993,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -26% first-year return on $227k initial cash invested.
-26%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,451
Rent
-$4,912
Cashflow
Cash Flow
$2,451 income − $7,363 expenses = $4,912 out of pocket
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,939
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$7,363
Mortgage P&I
205%
$5,032
Property Taxes
33%
$804
Home Insurance
14%
$350
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613