Unlock all features! Tap here to upgrade
714 SW 69TH STREET, Gainesville, FL 32607
4 beds • 4 baths • 1800 sqft • 2 units
$214,100
View on ZillowThis property might be a fair Airbnb investment with a projected 8.16% first-year return on $68,961 initial cash invested.
8.16%
Cash On Cash
9.98%
Cap Rate
1.55
DSCR
$4,006
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $3,537 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$4,006
Total Expenses
$3,537
Mortgage P&I
29%
$1,151
Property Taxes
10%
$384
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002