Unlock all features! Tap here to upgrade
8481 SE 168th Kittredge Loop, The Villages, FL 32162
3 beds • 2 baths • 2523 sqft
$810,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.94% first-year return on $188k initial cash invested.
-20.94%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,062
Rent
-$3,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $6,346 expenses = $3,284 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,105
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$6,346
Mortgage P&I
128%
$3,916
Property Taxes
22%
$659
Home Insurance
10%
$302
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766