Unlock all features! Tap here to upgrade
3909 N PASSION FLOWER WAY, Beverly Hills, FL 34465
3 beds • 2 baths • 1913 sqft
$312,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.57% first-year return on $83,688 initial cash invested.
-8.57%
Cash On Cash
4.29%
Cap Rate
0.69
DSCR
$2,612
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $3,210 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,612
Total Expenses
$3,210
Mortgage P&I
62%
$1,611
Property Taxes
9%
$233
Home Insurance
4%
$113
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653