Unlock all features! Tap here to upgrade
2320 SW 23rd Cranbrook Drive, Boynton Beach, FL 33436
3 beds • 3 baths • 2572 sqft
$818,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.67% first-year return on $190k initial cash invested.
-12.67%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$6,696
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,184
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,696
Total Expenses
$8,700
Mortgage P&I
59%
$3,958
Property Taxes
14%
$920
Home Insurance
4%
$280
HOA
5%
$328
Property Management
15%
$1,004
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,674