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 -27.71% first-year return on $230k initial cash invested.
-27.71%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$3,061
Rent
-$5,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $8,371 expenses = $5,310 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
$3,061
Total Expenses
$8,371
Mortgage P&I
168%
$5,147
Property Taxes
37%
$1,131
Home Insurance
12%
$368
HOA
8%
$257
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765