Unlock all features! Tap here to upgrade
14500 Ponce De Leon Trl, Port Charlotte, FL 33981
3 beds • 3 baths • 2647 sqft
$809,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.44% first-year return on $188k initial cash invested.
-24.44%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,814
Rent
-$3,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,096
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$6,644
Mortgage P&I
138%
$3,877
Property Taxes
30%
$846
Home Insurance
11%
$297
HOA
10%
$272
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704