Unlock all features! Tap here to upgrade
24909 Woodfield School Rd, Gaithersburg, MD 20882
3 beds • 3 baths • 2896 sqft
$538,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.19% first-year return on $131k initial cash invested.
-22.19%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,687
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $4,112 expenses = $2,425 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,387
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,687
Total Expenses
$4,112
Mortgage P&I
157%
$2,653
Property Taxes
27%
$458
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422