Unlock all features! Tap here to upgrade
7019 KENSINGTON HIGH BOULEVARD, Orlando, FL 32818
3 beds • 2 baths • 1486 sqft
$344,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.6% first-year return on $90,345 initial cash invested.
-14.6%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$2,248
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $3,347 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,345
Downpayment
20%
$68,900
Closing costs
1%
$3,445
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$3,347
Mortgage P&I
78%
$1,750
Property Taxes
18%
$396
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562