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 -20.4% first-year return on $150k initial cash invested.
-20.4%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,768
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,768
Total Expenses
$5,319
Mortgage P&I
114%
$3,142
Property Taxes
5%
$150
Home Insurance
25%
$698
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692