- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4540 Tippecanoe Trl #183, Sarasota, FL 34233
$249,900 • 2 beds • 2 baths • 1178 sqft
This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $52,479 initial cash invested.
Cash On Cash
-10.86%
Cap Rate
4.62%
Rent
$2,150
Signal: High
Cashflow
-$475
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment $49,980
Closing costs $2,499
Rehab $0
Furnishing $0
Cashflow
Total Income $2,150
Total Expenses $2,625
Mortgage P&I $1,330
Property Taxes $107
Home Insurance $88
HOA $540
PManagement $215
CapEx $108
Vacancy $129
Maintenance $108
Other $0
Google Maps with the subject property comparables is loading...