Unlock all features! Tap here to upgrade
5108 BUTTERFLY SHELL DRIVE, Apollo Beach, FL 33572
3 beds • 2 baths • 2024 sqft
$374,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.38% first-year return on $96,603 initial cash invested.
-11.38%
Cash On Cash
3.75%
Cap Rate
0.6
DSCR
$3,592
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $4,508 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,603
Downpayment
20%
$74,860
Closing costs
1%
$3,743
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$4,508
Mortgage P&I
54%
$1,941
Property Taxes
19%
$697
Home Insurance
4%
$135
HOA
0%
$10
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898