Unlock all features! Tap here to upgrade
1718 S BEACH Parkway, Jacksonville Beach, FL 32250
3 beds • 3 baths • 1828 sqft
$762,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.85% first-year return on $178k initial cash invested.
-14.85%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$4,718
Rent
-$2,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $6,922 expenses = $2,204 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$6,922
Mortgage P&I
78%
$3,684
Property Taxes
14%
$659
Home Insurance
7%
$313
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180