Unlock all features! Tap here to upgrade
L74.2 County Route 68, Saratoga Springs, NY 12866
3 beds • 3 baths • 2000 sqft
$1,150,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.88% first-year return on $260k initial cash invested.
-20.88%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,626
Rent
-$4,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$9,142
Mortgage P&I
127%
$5,853
Property Taxes
14%
$667
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156