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 -21.28% first-year return on $188k initial cash invested.
-21.28%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$2,964
Rent
-$3,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $6,301 expenses = $3,337 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
$2,964
Total Expenses
$6,301
Mortgage P&I
132%
$3,916
Property Taxes
22%
$659
Home Insurance
10%
$302
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741