Unlock all features! Tap here to upgrade
2225 SE Flanders Road, Port Saint Lucie, FL 34952
3 beds • 2 baths • 1800 sqft
$481,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.96% first-year return on $119k initial cash invested.
-13.96%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,768
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,240
Closing costs
1%
$4,812
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$5,153
Mortgage P&I
64%
$2,396
Property Taxes
21%
$773
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villa Blue | $5,200 | $263 | 3 | 2 | 0.54 mi |
3 Bedroom Pool Home in PSL | $3,994 | $202 | 3 | 2 | 0.65 mi |
Roseau Blanc, Port Saint Lucie | $2,966 | $150 | 3 | 2 | 0.68 mi |
3/2 Heated Salt Water Pool Minutes to Beach | $3,875 | $196 | 3 | 2 | 0.69 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality