Unlock all features! Tap here to upgrade
10418 LOYOLA DRIVE N Drive N, Jacksonville, FL 32218
3 beds • 2 baths • 1328 sqft
$203,400
View on ZillowThis property might be a fair Airbnb investment with a projected 3.54% first-year return on $60,714 initial cash invested.
3.54%
Cash On Cash
7.95%
Cap Rate
1.28
DSCR
$2,949
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,714
Downpayment
20%
$40,680
Closing costs
1%
$2,034
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,770
Mortgage P&I
36%
$1,051
Property Taxes
8%
$246
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737