Unlock all features! Tap here to upgrade
2581 Marshfield Preserve Way, Kissimmee, FL 34746
3 beds • 2 baths • 2235 sqft
$347,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.99% first-year return on $90,954 initial cash invested.
-20.99%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,767
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $3,358 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,767
Total Expenses
$3,358
Mortgage P&I
98%
$1,724
Property Taxes
37%
$650
Home Insurance
7%
$124
HOA
1%
$11
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442