Unlock all features! Tap here to upgrade
11615 Sunset Boulevard, West Palm Beach, FL 33411
2 beds • 2 baths • 1738 sqft
$552,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.76% first-year return on $128k initial cash invested.
-16.76%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$2,680
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$110k
Closing costs
1%
$5,524
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,680
Total Expenses
$4,468
Mortgage P&I
101%
$2,713
Property Taxes
10%
$277
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene West Palm Beach Gem: Outdoor Entertainment! | $2,389 | $102 | 1 | 1 | 0.32 mi |
Cozy 3 bedroom house with plenty of yard space | $3,490 | $149 | 3 | 1 | 0.48 mi |
Double Diamond Rentals - Your Tranquil Retreat | $3,045 | $130 | 1 | 1 | 0.06 mi |
Private Equestrian Retreat Suite | $2,693 | $115 | 1 | 1 | 0.73 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality