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 -21.28% first-year return on $127k initial cash invested.
-21.28%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,856
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $4,114 expenses = $2,258 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
$1,856
Total Expenses
$4,114
Mortgage P&I
139%
$2,572
Property Taxes
25%
$468
Home Insurance
10%
$184
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464