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 -22.15% first-year return on $188k initial cash invested.
-22.15%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,699
Rent
-$3,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $6,173 expenses = $3,474 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
$2,699
Total Expenses
$6,173
Mortgage P&I
145%
$3,916
Property Taxes
24%
$659
Home Insurance
11%
$302
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675