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 -20.76% first-year return on $158k initial cash invested.
-20.76%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$2,401
Rent
-$2,727
Cashflow
Cash Flow
$2,401 income − $5,128 expenses = $2,727 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
$2,401
Total Expenses
$5,128
Mortgage P&I
141%
$3,394
Property Taxes
15%
$349
Home Insurance
10%
$233
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600