Unlock all features! Tap here to upgrade
1230 SW Valencia Heights Ave, Dunnellon, FL 34431
3 beds • 3 baths • 2088 sqft
$412,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.02% first-year return on $105k initial cash invested.
-14.02%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$2,624
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,845 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$3,845
Mortgage P&I
77%
$2,016
Property Taxes
16%
$425
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656