Unlock all features! Tap here to upgrade
193 MOSES CREEK BLVD Boulevard, Saint Augustine, FL 32086
3 beds • 3 baths • 2730 sqft
$682,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.33% first-year return on $161k initial cash invested.
-18.33%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,382
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $5,844 expenses = $2,462 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,820
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$5,844
Mortgage P&I
101%
$3,408
Property Taxes
15%
$518
Home Insurance
7%
$245
HOA
1%
$50
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846