Unlock all features! Tap here to upgrade
4381 SW Appleseed Road, Port Saint Lucie, FL 34953
3 beds • 2 baths • 1569 sqft
$319,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.23% first-year return on $85,179 initial cash invested.
-7.23%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$3,452
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$3,965
Mortgage P&I
47%
$1,635
Property Taxes
16%
$561
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Exora - Relaxing vacation home with heated pool | $3,179 | $156 | 3 | 2 | 0.34 mi |
French, Tranquil, Space,2GB WiFi, Modern,Close Hwy | $4,708 | $231 | 3 | 2 | 0.47 mi |
the perfect home for the family | $2,751 | $135 | 3 | 2 | 0.49 mi |
Tranquil | Pool | King Bed | Pet Friendly | WiFi | $3,933 | $193 | 3 | 2 | 0.58 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality