393 PIONEER VILLAGE Drive, Saint Augustine, FL 32081
3 beds • 2 baths • 1830 sqft
$612,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -30.24% first-year return on $147k initial cash invested.
-30.24%
Cash On Cash
-0.6%
Cap Rate
-0.09
DSCR
$1,219
Rent
-$3,694
Cashflow
Cash Flow
$1,219 income − $4,913 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,219
Total Expenses
$4,913
Mortgage P&I
274%
$3,337
Property Taxes
58%
$710
Home Insurance
16%
$201
HOA
6%
$79
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$305