Unlock all features! Tap here to upgrade
17 Schuyler Island Drive, Schuylerville, NY 12871
3 beds • 3 baths • 1177 sqft
$628,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.39% first-year return on $150k initial cash invested.
-25.39%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,571
Rent
-$3,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $4,745 expenses = $3,174 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,287
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,571
Total Expenses
$4,745
Mortgage P&I
200%
$3,142
Property Taxes
10%
$150
Home Insurance
44%
$698
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$393