Unlock all features! Tap here to upgrade
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 -29.9% first-year return on $214k initial cash invested.
-29.9%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,753
Rent
-$5,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,753 income − $8,097 expenses = $5,344 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
$2,753
Total Expenses
$8,097
Mortgage P&I
187%
$5,144
Property Taxes
26%
$728
Home Insurance
13%
$346
HOA
20%
$558
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688