Unlock all features! Tap here to upgrade
104 Whispering Sands Dr #V-27, Sarasota, FL 34242
3 beds • 2 baths • 1562 sqft
$759,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -6.73% first-year return on $177k initial cash invested.
-6.73%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$9,676
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,676 income − $10,671 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,676
Total Expenses
$10,671
Mortgage P&I
39%
$3,737
Property Taxes
3%
$285
Home Insurance
3%
$266
HOA
18%
$1,739
Property Management
15%
$1,451
CapEx
4%
$387
Vacancy
0%
$0
Maintenance
4%
$387
Other
25%
$2,419