Unlock all features! Tap here to upgrade
11584 Dawson Range Road, Boynton Beach, FL 33473
3 beds • 3 baths • 2338 sqft
$1,009,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -26.46% first-year return on $230k initial cash invested.
-26.46%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$3,523
Rent
-$5,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,523 income − $8,594 expenses = $5,071 out of pocket
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,523
Total Expenses
$8,594
Mortgage P&I
146%
$5,147
Property Taxes
32%
$1,131
Home Insurance
10%
$368
HOA
7%
$257
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881