Unlock all features! Tap here to upgrade
2005 NE Ocean Dunes Drive, Jensen Beach, FL 34957
3 beds • 2 baths • 1656 sqft
$547,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.2% first-year return on $133k initial cash invested.
-18.2%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,574
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $5,591 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$5,591
Mortgage P&I
77%
$2,750
Property Taxes
18%
$640
Home Insurance
6%
$199
HOA
8%
$286
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894