Unlock all features! Tap here to upgrade
1718 SW 69 TERRACE, Gainesville, FL 32607
8 beds • 8 baths • 3720 sqft • 4 units
$542,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.63% first-year return on $162k initial cash invested.
-5.63%
Cash On Cash
5.02%
Cap Rate
0.81
DSCR
$6,036
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,036 income − $6,795 expenses = $759 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$108k
Closing costs
1%
$5,420
Rehab
0%
$0
Furnishing
9%
$48,000
Cashflow
Total Income
$6,036
Total Expenses
$6,795
Mortgage P&I
46%
$2,785
Property Taxes
15%
$906
Home Insurance
3%
$208
HOA
0%
$0
Property Management
15%
$905
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,509