Unlock all features! Tap here to upgrade
16786 Crown Bridge Drive, Delray Beach, FL 33446
5 beds • 7 baths • 4800 sqft
$2,552,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.28% first-year return on $566k initial cash invested.
-12.28%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$21,279
Rent
-$5,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2552k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$566k
Downpayment
20%
$510k
Closing costs
1%
$25,522
Rehab
0%
$0
Furnishing
1%
$30,000
Cashflow
Total Income
$21,279
Total Expenses
$27,072
Mortgage P&I
61%
$13,057
Property Taxes
9%
$1,981
Home Insurance
5%
$959
HOA
4%
$861
Property Management
15%
$3,192
CapEx
4%
$851
Vacancy
0%
$0
Maintenance
4%
$851
Other
25%
$5,320