Unlock all features! Tap here to upgrade
4602 Norfolk Island Pine Drive, Tamarac, FL 33319
3 beds • 2 baths • 1897 sqft
$569,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.58% first-year return on $138k initial cash invested.
-21.58%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,369
Rent
-$2,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,369
Total Expenses
$4,845
Mortgage P&I
122%
$2,892
Property Taxes
19%
$461
Home Insurance
9%
$205
HOA
6%
$150
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592