Unlock all features! Tap here to upgrade
LOT 2405 Five Brickyard Rd, Canandaigua, NY 14424
3 beds • 2 baths • 1735 sqft
$592,956
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.85% first-year return on $143k initial cash invested.
-18.85%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$3,310
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$5,549
Mortgage P&I
85%
$2,824
Property Taxes
28%
$929
Home Insurance
6%
$208
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828