Unlock all features! Tap here to upgrade
12510 LAKE HATCHINEHA ROAD, Haines City, FL 33844
3 beds • 2 baths • 1936 sqft
$665,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.14% first-year return on $158k initial cash invested.
-21.14%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,305
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $5,082 expenses = $2,777 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,305
Total Expenses
$5,082
Mortgage P&I
147%
$3,394
Property Taxes
15%
$349
Home Insurance
10%
$233
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576