Unlock all features! Tap here to upgrade
1025 COLLIER Boulevard, Saint Augustine, FL 32084
3 beds • 2 baths • 1308 sqft
$295,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -0.41% first-year return on $79,971 initial cash invested.
-0.41%
Cash On Cash
6.32%
Cap Rate
1.08
DSCR
$3,427
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,427
Total Expenses
$3,454
Mortgage P&I
42%
$1,444
Property Taxes
8%
$260
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857