Unlock all features! Tap here to upgrade
4887 PEREGRINE POINT CIRCLE E, Sarasota, FL 34231
3 beds • 3 baths • 2417 sqft
$1,123,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -26.73% first-year return on $254k initial cash invested.
-26.73%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$4,199
Rent
-$5,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,199 income − $9,856 expenses = $5,657 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,199
Total Expenses
$9,856
Mortgage P&I
148%
$6,209
Property Taxes
24%
$1,015
Home Insurance
10%
$420
HOA
5%
$196
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050