207 Lake Winnepesaukee Drive, Tuckerton, NJ 08087
3 beds • 2 baths • 1506 sqft
$395,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.73% first-year return on $101k initial cash invested.
-17.73%
Cash On Cash
2.28%
Cap Rate
0.35
DSCR
$2,497
Rent
-$1,493
Cashflow
Cash Flow
$2,497 income − $3,990 expenses = $1,493 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,497
Total Expenses
$3,990
Mortgage P&I
86%
$2,145
Property Taxes
20%
$488
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624