Unlock all features! Tap here to upgrade
429 UPPER 36TH Avenue S, Jacksonville Beach, FL 32250
2 beds • 2 baths • 1224 sqft
$465,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.89% first-year return on $110k initial cash invested.
-13.89%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$3,420
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $4,689 expenses = $1,269 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,420
Total Expenses
$4,689
Mortgage P&I
66%
$2,245
Property Taxes
19%
$639
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855