Unlock all features! Tap here to upgrade
13148 HOLSINGER Boulevard, Jacksonville, FL 32256
3 beds • 2 baths • 1382 sqft
$392,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.25% first-year return on $100k initial cash invested.
-16.25%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$2,559
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,918 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,420
Closing costs
1%
$3,921
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$3,918
Mortgage P&I
78%
$1,995
Property Taxes
18%
$472
Home Insurance
5%
$140
HOA
3%
$83
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640