4710 W MUSTANG BOULEVARD, Beverly Hills, FL 34465
3 beds • 2 baths • 1927 sqft
$460,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.91% first-year return on $115k initial cash invested.
-19.91%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$2,146
Rent
-$1,904
Cashflow
Cash Flow
$2,146 income − $4,050 expenses = $1,904 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,146
Total Expenses
$4,050
Mortgage P&I
109%
$2,344
Property Taxes
23%
$496
Home Insurance
8%
$166
HOA
1%
$14
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536