Unlock all features! Tap here to upgrade
12341 BUCKS HARBOR Drive S, Jacksonville, FL 32225
3 beds • 2 baths • 1856 sqft
$299,000
View on ZillowThis property might be a fair Airbnb investment with a projected 5.88% first-year return on $80,790 initial cash invested.
5.88%
Cash On Cash
7.83%
Cap Rate
1.4
DSCR
$4,121
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,121
Total Expenses
$3,725
Mortgage P&I
34%
$1,391
Property Taxes
6%
$229
Home Insurance
3%
$105
HOA
1%
$22
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Location | Gym | Sauna | 100" TV | $3,757 | $193 | 3 | 2 | 0.15 mi |
Home Away From Home | $2,803 | $144 | 3 | 2 | 0.41 mi |
NEW! Arrowleaf Abode | $4,322 | $222 | 3 | 2 | 0.79 mi |
Cozy Restful Memory 3BR@Neptune Beach | $5,217 | $268 | 3 | 2 | 0.58 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