Unlock all features! Tap here to upgrade
44 Whitney Road #South, Saratoga Springs, NY 12866
3 beds • 3 baths • 1770 sqft
$503,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.4% first-year return on $124k initial cash invested.
-10.4%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$3,978
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$5,050
Mortgage P&I
61%
$2,426
Property Taxes
13%
$535
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994