Unlock all features! Tap here to upgrade
5011 Stoney Point Gln, Lakewood Ranch, FL 34211
3 beds • 4 baths • 2808 sqft
$1,099,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.29% first-year return on $249k initial cash invested.
-19.29%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,677
Rent
-$4,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,677 income − $8,680 expenses = $4,003 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,677
Total Expenses
$8,680
Mortgage P&I
116%
$5,402
Property Taxes
5%
$244
Home Insurance
8%
$385
HOA
9%
$404
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169