Unlock all features! Tap here to upgrade
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 -31.89% first-year return on $147k initial cash invested.
-31.89%
Cash On Cash
-1.03%
Cap Rate
-0.16
DSCR
$830
Rent
-$3,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$830 income − $4,725 expenses = $3,895 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
$830
Total Expenses
$4,725
Mortgage P&I
402%
$3,337
Property Taxes
86%
$710
Home Insurance
24%
$201
HOA
10%
$79
Property Management
15%
$124
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$208