8105 COLLINGWOOD COURT, University Park, FL 34201
3 beds • 3 baths • 2686 sqft
$935,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -30.16% first-year return on $214k initial cash invested.
-30.16%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$2,667
Rent
-$5,390
Cashflow
Cash Flow
$2,667 income − $8,057 expenses = $5,390 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$8,057
Mortgage P&I
193%
$5,144
Property Taxes
27%
$728
Home Insurance
13%
$346
HOA
21%
$558
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667