Unlock all features! Tap here to upgrade
10464 OSPREY NEST Drive W, Jacksonville, FL 32257
3 beds • 2 baths • 1616 sqft
$361,200
View on ZillowThis property might be a fair Airbnb investment with a projected 0.79% first-year return on $93,852 initial cash invested.
0.79%
Cash On Cash
6.7%
Cap Rate
1.13
DSCR
$4,216
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $4,154 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,852
Downpayment
20%
$72,240
Closing costs
1%
$3,612
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$4,154
Mortgage P&I
42%
$1,786
Property Taxes
5%
$204
Home Insurance
3%
$130
HOA
0%
$10
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054