Unlock all features! Tap here to upgrade
105 25TH Avenue S #L11, Jacksonville Beach, FL 32250
3 beds • 2 baths • 1407 sqft
$526,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.47% first-year return on $128k initial cash invested.
-15.47%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$5,049
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$6,705
Mortgage P&I
50%
$2,540
Property Taxes
12%
$599
Home Insurance
4%
$191
HOA
19%
$952
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262