Unlock all features! Tap here to upgrade
2946 N Ocean Shore Blvd, Flagler Beach, FL 32136
3 beds • 4 baths • 2815 sqft
$1,499,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.33% first-year return on $333k initial cash invested.
-21.33%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,573
Rent
-$5,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,573 income − $10,488 expenses = $5,915 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,573
Total Expenses
$10,488
Mortgage P&I
164%
$7,514
Property Taxes
6%
$254
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,143