Unlock all features! Tap here to upgrade
11702 S WHITE BLUFF Drive S, Jacksonville, FL 32225
3 beds • 3 baths • 2207 sqft
$530,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.4% first-year return on $129k initial cash invested.
-10.4%
Cash On Cash
3.39%
Cap Rate
0.61
DSCR
$3,739
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,309
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,739
Total Expenses
$4,861
Mortgage P&I
66%
$2,470
Property Taxes
11%
$406
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mayport -Jax/Atlantic Beach | $2,116 | $94 | 3 | 2.5 | 2.27 mi |
St. Johns Casita | $4,367 | $194 | 3 | 2 | 0.44 mi |
Woodsy 3-bedroom retreat on 600 acre nature preserve in Jacksonville near beach | $4,074 | $181 | 3 | 2 | 1.03 mi |
Sleeps 6+MBR w/King+Nr Mayo Clinic+Fireplace | $3,264 | $145 | 3 | 2 | 1.56 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