Unlock all features! Tap here to upgrade
10925 Glen Orchard Lane, Boynton Beach, FL 33473
3 beds • 4 baths • 3465 sqft
$1,915,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -28.77% first-year return on $420k initial cash invested.
-28.77%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$4,132
Rent
-$10,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $14,208 expenses = $10,076 out of pocket
Investment Breakdown
|
Purchase Price
$1916k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$383k
Closing costs
1%
$19,156
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$14,208
Mortgage P&I
233%
$9,619
Property Taxes
26%
$1,091
Home Insurance
17%
$700
HOA
20%
$815
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033