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 -9.44% first-year return on $110k initial cash invested.
-9.44%
Cash On Cash
4%
Cap Rate
0.69
DSCR
$4,200
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,200
Total Expenses
$5,063
Mortgage P&I
53%
$2,245
Property Taxes
15%
$639
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050