Unlock all features! Tap here to upgrade
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 -26.24% first-year return on $89,127 initial cash invested.
-26.24%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$1,294
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,294 income − $3,243 expenses = $1,949 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
$1,294
Total Expenses
$3,243
Mortgage P&I
136%
$1,759
Property Taxes
46%
$590
Home Insurance
10%
$131
HOA
11%
$141
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324