Unlock all features! Tap here to upgrade
2378 Deer Creek Lob Lolly Lane, Deerfield Beach, FL 33442
3 beds • 3 baths • 2369 sqft
$1,037,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -26.32% first-year return on $236k initial cash invested.
-26.32%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,197
Rent
-$5,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $7,368 expenses = $5,171 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,197
Total Expenses
$7,368
Mortgage P&I
239%
$5,251
Property Taxes
29%
$647
Home Insurance
18%
$385
HOA
1%
$30
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549