Unlock all features! Tap here to upgrade
1433 Tommy Hitchcock Ave, Daytona Beach, FL 32124
3 beds • 2 baths • 1099 sqft
$247,400
View on ZillowThis property might be a fair Airbnb investment with a projected 4.87% first-year return on $69,954 initial cash invested.
4.87%
Cash On Cash
8.3%
Cap Rate
1.32
DSCR
$3,306
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,022 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,954
Downpayment
20%
$49,480
Closing costs
1%
$2,474
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$3,022
Mortgage P&I
39%
$1,295
Property Taxes
2%
$80
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826