1848 Sunset Preserve Way, Port Charlotte, FL 33953
3 beds • 3 baths • 1962 sqft
$338,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.59% first-year return on $89,127 initial cash invested.
-25.59%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,384
Rent
-$1,901
Cashflow
Cash Flow
$1,384 income − $3,285 expenses = $1,901 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,127
Downpayment
20%
$67,740
Closing costs
1%
$3,387
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,384
Total Expenses
$3,285
Mortgage P&I
127%
$1,759
Property Taxes
43%
$590
Home Insurance
9%
$131
HOA
10%
$141
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346