Unlock all features! Tap here to upgrade
18 Belted Kingfisher Rd, Fernandina Beach, FL 32034
3 beds • 2 baths • 1680 sqft
$1,198,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.76% first-year return on $270k initial cash invested.
-15.76%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$6,873
Rent
-$3,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,982
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,873
Total Expenses
$10,415
Mortgage P&I
87%
$5,975
Property Taxes
7%
$480
Home Insurance
7%
$453
HOA
3%
$208
Property Management
15%
$1,031
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,718