Unlock all features! Tap here to upgrade
22859 N Sandalfoot Boulevard, Boca Raton, FL 33428
3 beds • 3 baths • 1778 sqft
$535,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.66% first-year return on $130k initial cash invested.
-8.66%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$4,938
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$5,879
Mortgage P&I
54%
$2,650
Property Taxes
12%
$579
Home Insurance
4%
$187
HOA
2%
$92
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,234