Unlock all features! Tap here to upgrade
11 Thoroughbred Drive, Saratoga Springs, NY 12866
3 beds • 3 baths • 2252 sqft
$680,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.55% first-year return on $161k initial cash invested.
-8.55%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$6,480
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,480 income − $7,626 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,480
Total Expenses
$7,626
Mortgage P&I
52%
$3,400
Property Taxes
12%
$790
Home Insurance
4%
$245
HOA
1%
$81
Property Management
15%
$972
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,620