426 Laurel Springs Dr, Wintergreen Resort, VA 22967
3 beds • 3 baths • 1632 sqft
$508,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.03% first-year return on $125k initial cash invested.
-13.03%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$3,528
Rent
-$1,355
Cashflow
Cash Flow
$3,528 income − $4,883 expenses = $1,355 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$4,883
Mortgage P&I
73%
$2,592
Property Taxes
6%
$222
Home Insurance
5%
$186
HOA
5%
$190
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882