Unlock all features! Tap here to upgrade
28 Lincoln Mountain Road, Greenfield Center, NY 12833
3 beds • 3 baths • 1760 sqft
$520,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.8% first-year return on $127k initial cash invested.
-17.8%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$2,570
Rent
-$1,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $4,458 expenses = $1,888 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$4,458
Mortgage P&I
100%
$2,572
Property Taxes
18%
$468
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642