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 3.53% first-year return on $69,954 initial cash invested.
3.53%
Cash On Cash
7.89%
Cap Rate
1.26
DSCR
$3,156
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $2,950 expenses = $206 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
$3,156
Total Expenses
$2,950
Mortgage P&I
41%
$1,295
Property Taxes
3%
$80
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789