Unlock all features! Tap here to upgrade
190 Silver Spring Beach Road, Eastham, MA 02642
3 beds • 2 baths • 1890 sqft
$1,252,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.49% first-year return on $281k initial cash invested.
-22.49%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$4,455
Rent
-$5,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$9,722
Mortgage P&I
145%
$6,470
Property Taxes
15%
$661
Home Insurance
10%
$453
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114