Unlock all features! Tap here to upgrade
12689 N 68th St Street N, West Palm Beach, FL 33412
3 beds • 2 baths • 1687 sqft
$581,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.85% first-year return on $140k initial cash invested.
-7.85%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$4,786
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,813
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$5,702
Mortgage P&I
61%
$2,901
Property Taxes
6%
$306
Home Insurance
4%
$199
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3 bedroom house with plenty of yard space | $2,583 | $149 | 3 | 1 | 1.99 mi |
"Sunny Palm Beach Pool Getaway" | $3,190 | $184 | 2 | 2 | 2.3 mi |
The complete package | $3,641 | $210 | 3 | 1 | 0.33 mi |
Private Acre Retreat | Spacious, Peaceful Getaway | $5,808 | $335 | 3 | 2 | 1.11 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