Unlock all features! Tap here to upgrade
26 George Washington Turnpike, Burlington, CT 06013
3 beds • 2 baths • 1536 sqft
$620,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.38% first-year return on $148k initial cash invested.
-13.38%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,912
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $5,565 expenses = $1,653 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$5,565
Mortgage P&I
80%
$3,112
Property Taxes
9%
$359
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978