Unlock all features! Tap here to upgrade
4745 RAGGEDY POINT Road, Fleming Island, FL 32003
3 beds • 5 baths • 2583 sqft
$1,091,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.24% first-year return on $247k initial cash invested.
-18.24%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,428
Rent
-$3,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,913
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,428
Total Expenses
$9,184
Mortgage P&I
99%
$5,399
Property Taxes
14%
$742
Home Insurance
8%
$438
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,357