Unlock all features! Tap here to upgrade
10773 Royal Caribbean Circle, Boynton Beach, FL 33437
3 beds • 2 baths • 1441 sqft
$367,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.97% first-year return on $95,091 initial cash invested.
-10.97%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$3,593
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,593 income − $4,462 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,091
Downpayment
20%
$73,420
Closing costs
1%
$3,671
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,593
Total Expenses
$4,462
Mortgage P&I
50%
$1,808
Property Taxes
6%
$202
Home Insurance
4%
$144
HOA
16%
$583
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898